Terraced
NE6
5 beds
2 baths
Cardigan Terrace, Heaton, Newcastle Upon Tyne NE6
North East, England · NE6
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£60,631
↗ 60%After 5 Years
Change In Property Value
£86,345
↗ 27%After 5 Years
Return On Investment
146%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,000 | £30,450 | £31,211 | £31,992 | £32,951 | £156,604 |
| Total Expenses | £16,196 | £16,253 | £16,339 | £16,428 | £16,535 | £81,751 |
| Profit Before Tax | £13,804 | £14,197 | £14,872 | £15,563 | £16,416 | £74,853 |
| Profit After Tax | £11,181 | £11,500 | £12,046 | £12,606 | £13,297 | £60,631 |
| Change In Property Value | £11,200 | £11,592 | £18,854 | £21,699 | £23,001 | £86,345 |
| Net Return | £22,381 | £23,092 | £30,900 | £34,305 | £36,298 | £146,976 |
| Return From Rental Income (%) | 11% | 11% | 12% | 13% | 13% | 60% |
| Total Net Return (%) | 22% | 23% | 31% | 34% | 36% | 146% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change