Flat ST1 0 beds 0 baths

49 - 53 Hulton Street, Birches Head, Stoke-On-Trent ST1

West Midlands, England · ST1

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£10,059

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£65,124

↗ 25%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,040	£14,251	£14,464	£14,826	£15,197	£72,778
Total Expenses	£11,930	£12,001	£12,064	£12,142	£12,222	£60,359
Profit Before Tax	£2,110	£2,249	£2,401	£2,684	£2,975	£12,419
Profit After Tax	£1,709	£1,822	£1,944	£2,174	£2,410	£10,059
Change In Property Value	£6,625	£12,223	£15,612	£17,968	£12,697	£65,124
Net Return	£8,334	£14,045	£17,556	£20,142	£15,107	£75,184
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	17%	22%	25%	19%	93%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change