Detached SR2 3 beds 1 bath

Cairo Street, Sunderland SR2

North East, England · SR2

Initial Investment

First Year

£21,985First Year

Profit From Rental Income

After 5 Years

£2,080

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£18,874

↗ 27%After 5 Years

Return On Investment

95%

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	£4,056	£4,117	£4,220	£4,325	£4,455	£21,173
Total Expenses	£3,681	£3,698	£3,719	£3,741	£3,765	£18,604
Profit Before Tax	£375	£418	£500	£584	£690	£2,568
Profit After Tax	£304	£339	£405	£473	£559	£2,080
Change In Property Value	£2,448	£2,534	£4,121	£4,743	£5,028	£18,874
Net Return	£2,752	£2,873	£4,526	£5,216	£5,587	£20,955
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	13%	13%	21%	24%	25%	95%

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