Detached
SR4
2 beds
1 bath
Romford Street, Sunderland SR4
North East, England · SR4
View property listing
Initial Investment
£26,350First YearProfit From Rental Income
£4,739
↗ 18%After 5 Years
Change In Property Value
£24,356
↗ 29%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,728 | £4,799 | £4,871 | £4,993 | £5,117 | £24,508 |
| Total Expenses | £3,692 | £3,711 | £3,729 | £3,751 | £3,774 | £18,657 |
| Profit Before Tax | £1,036 | £1,088 | £1,142 | £1,241 | £1,343 | £5,851 |
| Profit After Tax | £839 | £881 | £925 | £1,006 | £1,088 | £4,739 |
| Change In Property Value | £2,958 | £4,810 | £5,536 | £5,868 | £5,184 | £24,356 |
| Net Return | £3,797 | £5,691 | £6,461 | £6,874 | £6,271 | £29,095 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 24% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change