Semi Detached NE6 3 beds 1 bath

Yewtree Gardens, Walkerville, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£77,747First Year

Profit From Rental Income

After 5 Years

£19,976

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£68,805

↗ 27%After 5 Years

Return On Investment

114%

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	£16,572	£16,821	£17,241	£17,672	£18,202	£86,508
Total Expenses	£12,274	£12,310	£12,363	£12,417	£12,481	£61,846
Profit Before Tax	£4,298	£4,510	£4,878	£5,255	£5,721	£24,662
Profit After Tax	£3,481	£3,653	£3,951	£4,256	£4,634	£19,976
Change In Property Value	£8,925	£9,237	£15,024	£17,291	£18,328	£68,805
Net Return	£12,406	£12,890	£18,975	£21,547	£22,963	£88,781
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	16%	17%	24%	28%	30%	114%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change