Terraced SR4 2 beds 1 bath

Stratfield Street, Sunderland SR4

North East, England · SR4

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£3,013

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£17,539

↗ 27%After 5 Years

Return On Investment

100%

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	£4,092	£4,153	£4,257	£4,364	£4,495	£21,361
Total Expenses	£3,488	£3,506	£3,527	£3,548	£3,572	£17,641
Profit Before Tax	£604	£648	£730	£815	£922	£3,720
Profit After Tax	£489	£525	£592	£660	£747	£3,013
Change In Property Value	£2,275	£2,355	£3,830	£4,408	£4,672	£17,539
Net Return	£2,764	£2,879	£4,421	£5,068	£5,419	£20,552
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	13%	14%	22%	25%	26%	100%

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