Terraced SR4 1 bed 1 bath

Houghton Street, Sunderland SR4

North East, England · SR4

Initial Investment

First Year

£17,500First Year

Profit From Rental Income

After 5 Years

£-122

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£14,841

↗ 27%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,856	£2,899	£2,971	£3,046	£3,137	£14,909
Total Expenses	£2,968	£2,984	£3,001	£3,020	£3,040	£15,012
Profit Before Tax	£-112	£-85	£-30	£26	£97	£-104
Profit After Tax	£-112	£-85	£-30	£26	£79	£-122
Change In Property Value	£1,925	£1,992	£3,240	£3,729	£3,953	£14,841
Net Return	£1,813	£1,908	£3,210	£3,755	£4,032	£14,718
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	10%	11%	18%	21%	23%	84%

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