Detached SR4 3 beds 1 bath

Eldon Street, Millfield, Sunderland SR4

North East, England · SR4

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£15,136

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£32,379

↗ 27%After 5 Years

Return On Investment

128%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£6,221	£6,247	£6,282	£6,318	£6,359	£31,427
Profit Before Tax	£3,379	£3,497	£3,706	£3,919	£4,185	£18,686
Profit After Tax	£2,737	£2,833	£3,002	£3,175	£3,390	£15,136
Change In Property Value	£4,200	£4,347	£7,070	£8,137	£8,625	£32,379
Net Return	£6,937	£7,180	£10,072	£11,312	£12,015	£47,515
Return From Rental Income (%)	7%	8%	8%	9%	9%	41%
Total Net Return (%)	19%	19%	27%	31%	32%	128%

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