Detached SR4 2 beds 1 bath

Ingleby Terrace, Sunderland SR4

North East, England · SR4

Initial Investment

First Year

£35,485First Year

Profit From Rental Income

After 5 Years

£3,891

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£31,017

↗ 27%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	£6,432	£6,528	£6,692	£6,859	£7,065	£33,576
Total Expenses	£5,704	£5,725	£5,752	£5,780	£5,811	£28,772
Profit Before Tax	£728	£803	£940	£1,079	£1,254	£4,804
Profit After Tax	£590	£651	£761	£874	£1,016	£3,891
Change In Property Value	£4,023	£4,164	£6,773	£7,795	£8,262	£31,017
Net Return	£4,613	£4,815	£7,534	£8,669	£9,278	£34,908
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	13%	14%	21%	24%	26%	98%

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