Flat
SR6
1 bed
1 bath
The Bents, Whitburn, Sunderland SR6
Initial Investment
£152,750First YearProfit From Rental Income
£33,475
↗ 22%After 5 Years
Change In Property Value
£57,595
↗ 20%After 5 Years
Return On Investment
60%
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 | £23,196 | £23,660 | £24,251 | £24,858 | £25,479 | £121,444 |
| Total Expenses | £15,825 | £15,918 | £16,020 | £16,124 | £16,229 | £80,116 |
| Profit Before Tax | £7,371 | £7,742 | £8,232 | £8,733 | £9,250 | £41,328 |
| Profit After Tax | £5,970 | £6,271 | £6,668 | £7,074 | £7,493 | £33,475 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £18,121 | £57,595 |
| Net Return | £11,770 | £12,187 | £18,736 | £22,763 | £25,614 | £91,070 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 8% | 8% | 12% | 15% | 17% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change