Flat
SR6
2 beds
1 bath
Hartington Street, Roker, Sunderland SR6
Initial Investment
£78,074First YearProfit From Rental Income
£14,663
↗ 19%After 5 Years
Change In Property Value
£31,767
↗ 20%After 5 Years
Return On Investment
59%
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 | £12,792 | £13,048 | £13,374 | £13,708 | £14,051 | £66,973 |
| Total Expenses | £9,625 | £9,697 | £9,772 | £9,850 | £9,927 | £48,871 |
| Profit Before Tax | £3,167 | £3,351 | £3,602 | £3,859 | £4,124 | £18,103 |
| Profit After Tax | £2,565 | £2,714 | £2,917 | £3,126 | £3,341 | £14,663 |
| Change In Property Value | £3,199 | £3,263 | £6,656 | £8,653 | £9,995 | £31,767 |
| Net Return | £5,764 | £5,977 | £9,574 | £11,779 | £13,336 | £46,430 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change