Flat
SR5
2 beds
1 bath
Darwin Street, Sunderland SR5
North East, England · SR5
View property listing
Initial Investment
£19,000First YearProfit From Rental Income
£4,733
↗ 25%After 5 Years
Change In Property Value
£16,190
↗ 27%After 5 Years
Return On Investment
110%
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 | £6,000 | £6,090 | £6,242 | £6,398 | £6,590 | £31,321 |
| Total Expenses | £4,981 | £5,036 | £5,094 | £5,153 | £5,215 | £25,478 |
| Profit Before Tax | £1,020 | £1,054 | £1,149 | £1,245 | £1,375 | £5,843 |
| Profit After Tax | £826 | £854 | £930 | £1,009 | £1,114 | £4,733 |
| Change In Property Value | £2,100 | £2,174 | £3,535 | £4,069 | £4,313 | £16,190 |
| Net Return | £2,926 | £3,028 | £4,465 | £5,077 | £5,427 | £20,922 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change