Terraced NE6 3 beds 2 baths

Church Walk, Walker, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£10,323

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£40,461

↗ 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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£7,409	£7,435	£7,470	£7,506	£7,548	£37,368
Profit Before Tax	£2,191	£2,309	£2,517	£2,731	£2,997	£12,745
Profit After Tax	£1,774	£1,870	£2,039	£2,212	£2,427	£10,323
Change In Property Value	£5,248	£5,432	£8,835	£10,168	£10,778	£40,461
Net Return	£7,023	£7,302	£10,874	£12,380	£13,205	£50,784
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	16%	24%	27%	29%	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