Flat
SR4
3 beds
1 bath
Eldon Street, Millfield, Sunderland SR4
North East, England · SR4
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£8,791
↗ 24%After 5 Years
Change In Property Value
£32,379
↗ 27%After 5 Years
Return On Investment
111%
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 | £9,600 | £9,744 | £9,988 | £10,237 | £10,544 | £50,113 |
| Total Expenses | £7,721 | £7,781 | £7,849 | £7,918 | £7,991 | £39,260 |
| Profit Before Tax | £1,879 | £1,963 | £2,139 | £2,320 | £2,553 | £10,854 |
| Profit After Tax | £1,522 | £1,590 | £1,732 | £1,879 | £2,068 | £8,791 |
| Change In Property Value | £4,200 | £4,347 | £7,070 | £8,137 | £8,625 | £32,379 |
| Net Return | £5,722 | £5,937 | £8,803 | £10,016 | £10,694 | £41,171 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change