Flat SR5 2 beds 1 bath

Eglinton Street, Sunderland SR5

North East, England · SR5

Initial Investment

First Year

£41,485First Year

Profit From Rental Income

After 5 Years

£10,956

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£36,413

↗ 27%After 5 Years

Return On Investment

114%

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	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£8,434	£8,496	£8,567	£8,639	£8,716	£42,852
Profit Before Tax	£2,366	£2,466	£2,669	£2,878	£3,147	£13,526
Profit After Tax	£1,916	£1,997	£2,162	£2,331	£2,549	£10,956
Change In Property Value	£4,723	£4,889	£7,951	£9,151	£9,700	£36,413
Net Return	£6,640	£6,886	£10,113	£11,482	£12,249	£47,369
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	16%	17%	24%	28%	30%	114%

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