Terraced SR5 2 beds 1 bath

Darwin Street, Sunderland SR5

North East, England · SR5

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£11,077

↗ 58%After 5 Years

Change In Property Value

After 5 Years

£16,190

↗ 27%After 5 Years

Return On Investment

144%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,000	£6,090	£6,242	£6,398	£6,590	£31,321
Total Expenses	£3,481	£3,501	£3,527	£3,554	£3,583	£17,645
Profit Before Tax	£2,520	£2,589	£2,715	£2,845	£3,007	£13,675
Profit After Tax	£2,041	£2,097	£2,199	£2,304	£2,436	£11,077
Change In Property Value	£2,100	£2,174	£3,535	£4,069	£4,313	£16,190
Net Return	£4,141	£4,271	£5,734	£6,373	£6,748	£27,267
Return From Rental Income (%)	11%	11%	12%	12%	13%	58%
Total Net Return (%)	22%	22%	30%	34%	36%	144%

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