Flat ST1 0 beds 0 baths

Alexander House, Bethesda Street, Hanley, Stoke On Trent, Staffs ST1

West Midlands, England · ST1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£37,024

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£159,739

↗ 25%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,452	£34,969	£35,493	£36,381	£37,290	£178,585
Total Expenses	£26,359	£26,461	£26,554	£26,685	£26,818	£132,877
Profit Before Tax	£8,093	£8,508	£8,939	£9,696	£10,472	£45,708
Profit After Tax	£6,555	£6,892	£7,241	£7,854	£8,482	£37,024
Change In Property Value	£16,250	£29,981	£38,293	£44,071	£31,144	£159,739
Net Return	£22,805	£36,873	£45,533	£51,925	£39,626	£196,763
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	17%	21%	24%	18%	91%

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