Terraced SR4 1 bed 1 bath

Harlow Street, Sunderland SR4

North East, England · SR4

Initial Investment

First Year

£26,200First Year

Profit From Rental Income

After 5 Years

£3,444

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£24,211

↗ 29%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,368	£4,434	£4,500	£4,613	£4,728	£22,642
Total Expenses	£3,640	£3,659	£3,675	£3,697	£3,719	£18,390
Profit Before Tax	£729	£775	£825	£915	£1,008	£4,252
Profit After Tax	£590	£628	£668	£741	£817	£3,444
Change In Property Value	£2,940	£4,782	£5,503	£5,834	£5,153	£24,211
Net Return	£3,530	£5,409	£6,171	£6,575	£5,970	£27,655
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	13%	21%	24%	25%	23%	106%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change