Terraced
SR4
4 beds
1 bath
Duncan Street, Sunderland SR4
North East, England · SR4
View property listing
Initial Investment
£29,485First YearProfit From Rental Income
£1,397
↗ 5%After 5 Years
Change In Property Value
£25,620
↗ 27%After 5 Years
Return On Investment
92%
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 | £4,932 | £5,006 | £5,131 | £5,259 | £5,417 | £25,746 |
| Total Expenses | £4,760 | £4,779 | £4,802 | £4,826 | £4,853 | £24,021 |
| Profit Before Tax | £172 | £227 | £329 | £433 | £564 | £1,725 |
| Profit After Tax | £139 | £184 | £266 | £351 | £457 | £1,397 |
| Change In Property Value | £3,323 | £3,440 | £5,594 | £6,438 | £6,825 | £25,620 |
| Net Return | £3,462 | £3,623 | £5,860 | £6,789 | £7,282 | £27,017 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 12% | 12% | 20% | 23% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change