Detached SR4 2 beds 1 bath

Ingleby Terrace, Sunderland SR4

North East, England · SR4

Initial Investment

First Year

£30,985First Year

Profit From Rental Income

After 5 Years

£3,105

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£26,969

↗ 27%After 5 Years

Return On Investment

97%

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	£5,592	£5,676	£5,818	£5,963	£6,142	£29,191
Total Expenses	£5,025	£5,045	£5,070	£5,095	£5,124	£25,358
Profit Before Tax	£567	£631	£748	£868	£1,019	£3,833
Profit After Tax	£459	£511	£606	£703	£825	£3,105
Change In Property Value	£3,498	£3,621	£5,889	£6,777	£7,184	£26,969
Net Return	£3,958	£4,132	£6,495	£7,481	£8,009	£30,074
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	13%	13%	21%	24%	26%	97%

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