Detached
SR6
1 bed
1 bath
The Bents, Whitburn, Sunderland SR6
Initial Investment
£152,750First YearProfit From Rental Income
£-60,140
↘ -39%After 5 Years
Change In Property Value
£57,595
↗ 20%After 5 Years
Return On Investment
-2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £12,006 | £12,017 | £12,028 | £12,039 | £12,050 | £60,140 |
| Profit Before Tax | £-12,006 | £-12,017 | £-12,028 | £-12,039 | £-12,050 | £-60,140 |
| Profit After Tax | £-12,006 | £-12,017 | £-12,028 | £-12,039 | £-12,050 | £-60,140 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £18,121 | £57,595 |
| Net Return | £-6,206 | £-6,101 | £41 | £3,650 | £6,071 | £-2,545 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change