Terraced SR2 2 beds 1 bath

St. Leonard Street, Sunderland SR2

North East, England · SR2

Initial Investment

First Year

£21,700First Year

Profit From Rental Income

After 5 Years

£3,329

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£18,618

↗ 27%After 5 Years

Return On Investment

101%

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	£4,344	£4,409	£4,519	£4,632	£4,771	£22,676
Total Expenses	£3,672	£3,690	£3,712	£3,734	£3,759	£18,566
Profit Before Tax	£672	£719	£808	£898	£1,013	£4,110
Profit After Tax	£544	£583	£654	£728	£820	£3,329
Change In Property Value	£2,415	£2,500	£4,065	£4,679	£4,960	£18,618
Net Return	£2,959	£3,082	£4,719	£5,406	£5,780	£21,947
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	14%	14%	22%	25%	27%	101%

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