Flat
ST4
0 beds
0 baths
Unit C2, Trentham Business Quarter, Bellringer Road, Trentham, Stoke-On-Trent, Staffordshire ST4
West Midlands, England · ST4
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£10,584
↗ 10%After 5 Years
Change In Property Value
£79,870
↗ 25%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,248 | £16,492 | £16,739 | £17,158 | £17,587 | £84,223 |
| Total Expenses | £14,082 | £14,156 | £14,222 | £14,305 | £14,391 | £71,156 |
| Profit Before Tax | £2,166 | £2,336 | £2,517 | £2,852 | £3,196 | £13,067 |
| Profit After Tax | £1,755 | £1,892 | £2,039 | £2,310 | £2,588 | £10,584 |
| Change In Property Value | £8,125 | £14,991 | £19,146 | £22,036 | £15,572 | £79,870 |
| Net Return | £9,880 | £16,883 | £21,185 | £24,346 | £18,160 | £90,454 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 10% | 17% | 21% | 24% | 18% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change