Detached
SR6
2 beds
1 bath
Hartington Street, Roker, Sunderland SR6
Initial Investment
£78,074First YearProfit From Rental Income
£-34,341
↘ -44%After 5 Years
Change In Property Value
£31,767
↗ 20%After 5 Years
Return On Investment
-3%
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 | £6,846 | £6,858 | £6,868 | £6,879 | £6,890 | £34,341 |
| Profit Before Tax | £-6,846 | £-6,858 | £-6,868 | £-6,879 | £-6,890 | £-34,341 |
| Profit After Tax | £-6,846 | £-6,858 | £-6,868 | £-6,879 | £-6,890 | £-34,341 |
| Change In Property Value | £3,199 | £3,263 | £6,656 | £8,653 | £9,995 | £31,767 |
| Net Return | £-3,647 | £-3,595 | £-212 | £1,774 | £3,105 | £-2,574 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change