Terraced
SR4
2 beds
1 bath
Chester Terrace North, Sunderland SR4
North East, England · SR4
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£1,209
↗ 8%After 5 Years
Change In Property Value
£14,412
↗ 29%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,604 | £2,643 | £2,683 | £2,750 | £2,819 | £13,498 |
| Total Expenses | £2,369 | £2,386 | £2,400 | £2,417 | £2,434 | £12,006 |
| Profit Before Tax | £235 | £258 | £283 | £333 | £384 | £1,492 |
| Profit After Tax | £190 | £209 | £229 | £270 | £311 | £1,209 |
| Change In Property Value | £1,750 | £2,846 | £3,276 | £3,472 | £3,067 | £14,412 |
| Net Return | £1,940 | £3,055 | £3,505 | £3,742 | £3,378 | £15,620 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 12% | 19% | 22% | 23% | 21% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change