Flat
ST3
0 beds
0 baths
Land At, 585 Uttoxeter Road, Stoke-On-Trent ST3
West Midlands, England · ST3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£1,522
↗ 3%After 5 Years
Change In Property Value
£39,320
↗ 25%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,160 | £8,282 | £8,407 | £8,617 | £8,832 | £42,298 |
| Total Expenses | £7,964 | £8,026 | £8,080 | £8,143 | £8,207 | £40,419 |
| Profit Before Tax | £196 | £256 | £327 | £474 | £626 | £1,879 |
| Profit After Tax | £159 | £207 | £265 | £384 | £507 | £1,522 |
| Change In Property Value | £4,000 | £7,380 | £9,426 | £10,848 | £7,666 | £39,320 |
| Net Return | £4,159 | £7,587 | £9,691 | £11,233 | £8,173 | £40,842 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 8% | 15% | 20% | 23% | 17% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change