Flat
SR6
1 bed
1 bath
Laws Street, Fulwell, Sunderland SR6
Initial Investment
£65,800First YearProfit From Rental Income
£11,069
↗ 17%After 5 Years
Change In Property Value
£26,811
↗ 20%After 5 Years
Return On Investment
58%
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 | £10,800 | £11,016 | £11,291 | £11,574 | £11,863 | £56,544 |
| Total Expenses | £8,436 | £8,504 | £8,574 | £8,646 | £8,718 | £42,878 |
| Profit Before Tax | £2,364 | £2,512 | £2,717 | £2,927 | £3,145 | £13,666 |
| Profit After Tax | £1,915 | £2,035 | £2,201 | £2,371 | £2,548 | £11,069 |
| Change In Property Value | £2,700 | £2,754 | £5,618 | £7,304 | £8,436 | £26,811 |
| Net Return | £4,615 | £4,789 | £7,819 | £9,675 | £10,983 | £37,881 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 7% | 7% | 12% | 15% | 17% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change