Flat
ST1
0 beds
0 baths
Former Marks And Spencer, 11-13 Upper Market Square, Hanley, Stoke On Trent ST1
West Midlands, England · ST1
View property listing
Initial Investment
£342,050First YearProfit From Rental Income
£61,450
↗ 18%After 5 Years
Change In Property Value
£245,630
↗ 25%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £52,968 | £53,763 | £54,569 | £55,933 | £57,332 | £274,564 |
| Total Expenses | £39,456 | £39,585 | £39,707 | £39,885 | £40,068 | £198,700 |
| Profit Before Tax | £13,512 | £14,177 | £14,862 | £16,048 | £17,264 | £75,864 |
| Profit After Tax | £10,945 | £11,484 | £12,038 | £12,999 | £13,984 | £61,450 |
| Change In Property Value | £24,988 | £46,102 | £58,882 | £67,768 | £47,890 | £245,630 |
| Net Return | £35,932 | £57,586 | £70,921 | £80,767 | £61,873 | £307,080 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 17% | 21% | 24% | 18% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change