Flat ST1 0 beds 0 baths

Alexander House, Bethesda Street, Stoke-On-Trent ST1

West Midlands, England · ST1

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£31,787

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£141,308

↗ 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	£30,480	£30,937	£31,401	£32,186	£32,991	£157,996
Total Expenses	£23,549	£23,644	£23,732	£23,852	£23,975	£118,752
Profit Before Tax	£6,931	£7,293	£7,670	£8,334	£9,016	£39,244
Profit After Tax	£5,614	£5,907	£6,212	£6,751	£7,303	£31,787
Change In Property Value	£14,375	£26,522	£33,874	£38,986	£27,550	£141,308
Net Return	£19,989	£32,429	£40,087	£45,737	£34,853	£173,095
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