Flat SR2 3 beds 1 bath

Tel El Kebir Road, Sunderland SR2

North East, England · SR2

Initial Investment

First Year

£21,985First Year

Profit From Rental Income

After 5 Years

£2,038

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£18,874

↗ 27%After 5 Years

Return On Investment

95%

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	£5,712	£5,798	£5,943	£6,091	£6,274	£29,817
Total Expenses	£5,346	£5,401	£5,458	£5,517	£5,578	£27,301
Profit Before Tax	£366	£397	£484	£574	£696	£2,516
Profit After Tax	£296	£321	£392	£465	£564	£2,038
Change In Property Value	£2,448	£2,534	£4,121	£4,743	£5,028	£18,874
Net Return	£2,744	£2,855	£4,513	£5,208	£5,591	£20,912
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	12%	13%	21%	24%	25%	95%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change