Detached SR4 2 beds 1 bath

Millburn Street, Millfield, Sunderland SR4

North East, England · SR4

Initial Investment

First Year

£21,985First Year

Profit From Rental Income

After 5 Years

£1,806

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£18,874

↗ 27%After 5 Years

Return On Investment

94%

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	£3,984	£4,044	£4,145	£4,248	£4,376	£20,797
Total Expenses	£3,674	£3,691	£3,712	£3,733	£3,757	£18,567
Profit Before Tax	£310	£353	£433	£515	£619	£2,230
Profit After Tax	£251	£286	£351	£417	£502	£1,806
Change In Property Value	£2,448	£2,534	£4,121	£4,743	£5,028	£18,874
Net Return	£2,700	£2,820	£4,472	£5,160	£5,529	£20,681
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	12%	13%	20%	23%	25%	94%

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