Terraced
SR3
3 beds
1 bath
Somerset Cottages, New Silksworth, Sunderland SR3
North East, England · SR3
View property listing
Initial Investment
£21,985First YearProfit From Rental Income
£2,781
↗ 13%After 5 Years
Change In Property Value
£20,162
↗ 29%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,708 | £3,764 | £3,820 | £3,916 | £4,013 | £19,221 |
| Total Expenses | £3,121 | £3,140 | £3,155 | £3,175 | £3,196 | £15,788 |
| Profit Before Tax | £587 | £624 | £665 | £740 | £818 | £3,433 |
| Profit After Tax | £475 | £506 | £538 | £600 | £662 | £2,781 |
| Change In Property Value | £2,448 | £3,982 | £4,583 | £4,858 | £4,291 | £20,162 |
| Net Return | £2,923 | £4,487 | £5,121 | £5,457 | £4,953 | £22,943 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 13% | 20% | 23% | 25% | 23% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change