Detached ST2 3 beds 1 bath

Brookhouse Lane, Stoke-On-Trent, Staffordshire ST2

West Midlands, England · ST2

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£33,414

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£98,301

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,196	£23,544	£23,897	£24,495	£25,107	£120,238
Total Expenses	£15,690	£15,737	£15,782	£15,853	£15,925	£78,986
Profit Before Tax	£7,506	£7,807	£8,115	£8,642	£9,182	£41,252
Profit After Tax	£6,080	£6,324	£6,573	£7,000	£7,438	£33,414
Change In Property Value	£10,000	£18,450	£23,565	£27,121	£19,165	£98,301
Net Return	£16,080	£24,774	£30,138	£34,121	£26,603	£131,715
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	19%	23%	27%	21%	103%

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