Flat
ST3
0 beds
0 baths
Phoenix Way, Phoenix Park, Stoke-On-Trent ST3
West Midlands, England · ST3
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£46,158
↗ 16%After 5 Years
Change In Property Value
£215,034
↗ 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 | £44,628 | £45,297 | £45,977 | £47,126 | £48,304 | £231,333 |
| Total Expenses | £34,616 | £34,733 | £34,842 | £34,999 | £35,159 | £174,348 |
| Profit Before Tax | £10,012 | £10,565 | £11,135 | £12,128 | £13,145 | £56,985 |
| Profit After Tax | £8,110 | £8,557 | £9,019 | £9,823 | £10,648 | £46,158 |
| Change In Property Value | £21,875 | £40,359 | £51,548 | £59,327 | £41,924 | £215,034 |
| Net Return | £29,985 | £48,917 | £60,567 | £69,150 | £52,572 | £261,191 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 10% | 17% | 21% | 23% | 18% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change