Flat
SR4
1 bed
1 bath
Houghton Street, Sunderland SR4
North East, England · SR4
View property listing
Initial Investment
£17,500First YearProfit From Rental Income
£-284
↘ -2%After 5 Years
Change In Property Value
£14,841
↗ 27%After 5 Years
Return On Investment
83%
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 | £4,488 | £4,555 | £4,669 | £4,786 | £4,930 | £23,428 |
| Total Expenses | £4,631 | £4,684 | £4,738 | £4,794 | £4,851 | £23,697 |
| Profit Before Tax | £-143 | £-128 | £-69 | £-8 | £79 | £-269 |
| Profit After Tax | £-143 | £-128 | £-69 | £-8 | £64 | £-284 |
| Change In Property Value | £1,925 | £1,992 | £3,240 | £3,729 | £3,953 | £14,841 |
| Net Return | £1,782 | £1,864 | £3,172 | £3,722 | £4,017 | £14,557 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 10% | 11% | 18% | 21% | 23% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change