Terraced SR5 3 beds 1 bath

Edward Burdis Street, Sunderland SR5

North East, England · SR5

Initial Investment

First Year

£27,985First Year

Profit From Rental Income

After 5 Years

£4,165

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£25,926

↗ 29%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,764	£4,835	£4,908	£5,031	£5,156	£24,695
Total Expenses	£3,871	£3,890	£3,908	£3,930	£3,954	£19,552
Profit Before Tax	£893	£945	£1,000	£1,100	£1,203	£5,142
Profit After Tax	£724	£766	£810	£891	£974	£4,165
Change In Property Value	£3,148	£5,120	£5,893	£6,247	£5,518	£25,926
Net Return	£3,872	£5,886	£6,703	£7,138	£6,492	£30,092
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	14%	21%	24%	26%	23%	108%

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