Flat
SR6
1 bed
1 bath
The Bents, Sunderland SR6
Initial Investment
£152,750First YearProfit From Rental Income
£35,308
↗ 23%After 5 Years
Change In Property Value
£57,595
↗ 20%After 5 Years
Return On Investment
61%
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 | £23,676 | £24,150 | £24,753 | £25,372 | £26,006 | £123,957 |
| Total Expenses | £15,873 | £15,967 | £16,070 | £16,176 | £16,282 | £80,368 |
| Profit Before Tax | £7,803 | £8,183 | £8,683 | £9,196 | £9,725 | £43,590 |
| Profit After Tax | £6,320 | £6,628 | £7,033 | £7,449 | £7,877 | £35,308 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £18,121 | £57,595 |
| Net Return | £12,120 | £12,544 | £19,102 | £23,138 | £25,998 | £92,902 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 8% | 8% | 13% | 15% | 17% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change