Semi Detached
NE6
3 beds
0 baths
Waverdale Avenue, Walker NE6
North East, England · NE6
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£10,909
↗ 24%After 5 Years
Change In Property Value
£40,474
↗ 27%After 5 Years
Return On Investment
112%
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 | £9,756 | £9,902 | £10,150 | £10,404 | £10,716 | £50,928 |
| Total Expenses | £7,427 | £7,453 | £7,488 | £7,525 | £7,567 | £37,460 |
| Profit Before Tax | £2,329 | £2,449 | £2,661 | £2,879 | £3,149 | £13,468 |
| Profit After Tax | £1,887 | £1,984 | £2,156 | £2,332 | £2,551 | £10,909 |
| Change In Property Value | £5,250 | £5,434 | £8,838 | £10,171 | £10,782 | £40,474 |
| Net Return | £7,137 | £7,418 | £10,993 | £12,503 | £13,332 | £51,383 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change