Flat SR5 1 bed 1 bath

Edward Burdis Street, Southwick, Sunderland SR5

North East, England · SR5

Initial Investment

First Year

£15,985First Year

Profit From Rental Income

After 5 Years

£-1,578

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£13,478

↗ 27%After 5 Years

Return On Investment

74%

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	£3,996	£4,056	£4,157	£4,261	£4,389	£20,860
Total Expenses	£4,381	£4,433	£4,486	£4,541	£4,596	£22,438
Profit Before Tax	£-385	£-377	£-329	£-279	£-207	£-1,578
Profit After Tax	£-385	£-377	£-329	£-279	£-207	£-1,578
Change In Property Value	£1,748	£1,809	£2,943	£3,387	£3,590	£13,478
Net Return	£1,363	£1,432	£2,614	£3,108	£3,383	£11,900
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	9%	9%	16%	19%	21%	74%

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