Semi Detached NE6 4 beds 1 bath

Bosworth Gardens, North Heaton NE6

North East, England · NE6

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£29,517

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£98,487

↗ 27%After 5 Years

Return On Investment

110%

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	£23,724	£24,080	£24,682	£25,299	£26,058	£123,842
Total Expenses	£17,354	£17,401	£17,472	£17,544	£17,631	£87,402
Profit Before Tax	£6,370	£6,679	£7,210	£7,754	£8,427	£36,441
Profit After Tax	£5,160	£5,410	£5,840	£6,281	£6,826	£29,517
Change In Property Value	£12,775	£13,222	£21,505	£24,750	£26,235	£98,487
Net Return	£17,935	£18,632	£27,345	£31,031	£33,061	£128,004
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	15%	16%	24%	27%	28%	110%

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