Flat ST3 0 beds 0 baths

Alsager Works, Sutherland Road, Stoke-On-Trent, Staffordshire ST3

West Midlands, England · ST3

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£38,368

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£184,314

↗ 25%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,256	£38,830	£39,412	£40,398	£41,408	£198,303
Total Expenses	£29,957	£30,064	£30,163	£30,304	£30,447	£150,936
Profit Before Tax	£8,299	£8,766	£9,249	£10,094	£10,960	£47,367
Profit After Tax	£6,722	£7,100	£7,492	£8,176	£8,878	£38,368
Change In Property Value	£18,750	£34,594	£44,184	£50,852	£35,935	£184,314
Net Return	£25,472	£41,694	£51,675	£59,028	£44,813	£222,682
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	10%	17%	21%	24%	18%	89%

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