Flat
NE33
2 beds
2 baths
Sunderland Road, South Shields NE33
Initial Investment
£125,550First YearProfit From Rental Income
£27,720
↗ 22%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
62%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,004 | £20,404 | £20,914 | £21,437 | £21,973 | £104,732 |
| Total Expenses | £13,919 | £14,005 | £14,099 | £14,195 | £14,292 | £70,510 |
| Profit Before Tax | £6,085 | £6,399 | £6,815 | £7,242 | £7,681 | £34,222 |
| Profit After Tax | £4,929 | £5,183 | £5,520 | £5,866 | £6,222 | £27,720 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £9,929 | £10,283 | £15,924 | £19,391 | £21,844 | £77,371 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 8% | 8% | 13% | 15% | 17% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change