Flat
ST1
0 beds
0 baths
117 Bucknall New Road, Stoke-On-Trent ST1
West Midlands, England · ST1
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£971
↗ 2%After 5 Years
Change In Property Value
£33,177
↗ 25%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,152 | £7,259 | £7,368 | £7,552 | £7,741 | £37,073 |
| Total Expenses | £7,059 | £7,120 | £7,171 | £7,232 | £7,293 | £35,875 |
| Profit Before Tax | £93 | £140 | £197 | £321 | £448 | £1,198 |
| Profit After Tax | £75 | £113 | £159 | £260 | £363 | £971 |
| Change In Property Value | £3,375 | £6,227 | £7,953 | £9,153 | £6,468 | £33,177 |
| Net Return | £3,450 | £6,340 | £8,112 | £9,413 | £6,831 | £34,147 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 8% | 15% | 20% | 23% | 16% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change