Terraced SR2 3 beds 1 bath

Tel El Kebir Road, Sunderland SR2

North East, England · SR2

Initial Investment

First Year

£21,985First Year

Profit From Rental Income

After 5 Years

£1,030

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£18,874

↗ 27%After 5 Years

Return On Investment

91%

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	£3,780	£3,837	£3,933	£4,031	£4,152	£19,732
Total Expenses	£3,653	£3,670	£3,691	£3,712	£3,734	£18,460
Profit Before Tax	£127	£166	£242	£319	£418	£1,272
Profit After Tax	£103	£135	£196	£259	£338	£1,030
Change In Property Value	£2,448	£2,534	£4,121	£4,743	£5,028	£18,874
Net Return	£2,551	£2,669	£4,317	£5,002	£5,366	£19,905
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	12%	12%	20%	23%	24%	91%

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