Terraced SR5 2 beds 1 bath

Newbury Street, Fulwell, Sunderland SR5

North East, England · SR5

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£3,619

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£37,762

↗ 27%After 5 Years

Return On Investment

96%

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	£7,416	£7,527	£7,715	£7,908	£8,146	£38,713
Total Expenses	£6,794	£6,817	£6,846	£6,877	£6,911	£34,245
Profit Before Tax	£622	£710	£869	£1,032	£1,235	£4,468
Profit After Tax	£504	£576	£704	£836	£1,000	£3,619
Change In Property Value	£4,898	£5,070	£8,245	£9,490	£10,059	£37,762
Net Return	£5,402	£5,645	£8,949	£10,326	£11,059	£41,381
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	13%	13%	21%	24%	26%	96%

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