Flat SR2 2 beds 1 bath

Canon Cockin Street, Hendon, Sunderland SR2

North East, England · SR2

Initial Investment

First Year

£20,498First Year

Profit From Rental Income

After 5 Years

£-7,438

↘ -36%After 5 Years

Change In Property Value

After 5 Years

£17,537

↗ 27%After 5 Years

Return On Investment

49%

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	£3,384	£3,435	£3,521	£3,609	£3,717	£17,665
Total Expenses	£4,917	£4,968	£5,020	£5,072	£5,126	£25,103
Profit Before Tax	£-1,533	£-1,533	£-1,499	£-1,464	£-1,409	£-7,438
Profit After Tax	£-1,533	£-1,533	£-1,499	£-1,464	£-1,409	£-7,438
Change In Property Value	£2,275	£2,354	£3,829	£4,407	£4,672	£17,537
Net Return	£742	£821	£2,330	£2,943	£3,263	£10,099
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-36%
Total Net Return (%)	4%	4%	11%	14%	16%	49%

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