Flat ST1 0 beds 0 baths

Trinity Street, Hanley, Stoke-On-Trent ST1

West Midlands, England · ST1

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£19,193

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£97,072

↗ 25%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,940	£21,254	£21,573	£22,112	£22,665	£108,544
Total Expenses	£16,803	£16,885	£16,957	£17,053	£17,151	£84,849
Profit Before Tax	£4,137	£4,370	£4,615	£5,059	£5,514	£23,695
Profit After Tax	£3,351	£3,539	£3,739	£4,098	£4,466	£19,193
Change In Property Value	£9,875	£18,219	£23,270	£26,782	£18,926	£97,072
Net Return	£13,226	£21,759	£27,009	£30,880	£23,392	£116,265
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	10%	17%	21%	24%	18%	92%

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