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
£2,300
↗ 9%After 5 Years
Change In Property Value
£22,800
↗ 27%After 5 Years
Return On Investment
95%
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 | £4,919 | £5,042 | £5,193 | £24,681 |
| Total Expenses | £4,325 | £4,344 | £4,367 | £4,390 | £4,416 | £21,842 |
| Profit Before Tax | £403 | £455 | £552 | £652 | £777 | £2,839 |
| Profit After Tax | £326 | £369 | £447 | £528 | £630 | £2,300 |
| Change In Property Value | £2,958 | £3,061 | £4,979 | £5,730 | £6,074 | £22,800 |
| Net Return | £3,284 | £3,430 | £5,426 | £6,258 | £6,703 | £25,100 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 12% | 13% | 21% | 24% | 25% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change