Terraced ST5 1 bed 1 bath

Baldwins Gate, Newcastle ST5

West Midlands, England · ST5

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£4,260

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£35,307

↗ 23%After 5 Years

Return On Investment

83%

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	£8,220	£8,343	£8,552	£8,766	£9,029	£42,910
Total Expenses	£7,472	£7,495	£7,527	£7,559	£7,596	£37,650
Profit Before Tax	£748	£848	£1,025	£1,206	£1,432	£5,260
Profit After Tax	£606	£687	£830	£977	£1,160	£4,260
Change In Property Value	£3,875	£3,972	£7,328	£9,360	£10,772	£35,307
Net Return	£4,481	£4,659	£8,158	£10,337	£11,932	£39,567
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	9%	10%	17%	22%	25%	83%

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