Flat
ST3
0 beds
0 baths
Greendock Street, Stoke-On-Trent ST3
West Midlands, England · ST3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£25,885
↗ 14%After 5 Years
Change In Property Value
£135,164
↗ 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 | £28,056 | £28,477 | £28,904 | £29,627 | £30,367 | £145,431 |
| Total Expenses | £22,502 | £22,594 | £22,678 | £22,792 | £22,908 | £113,474 |
| Profit Before Tax | £5,554 | £5,883 | £6,226 | £6,835 | £7,459 | £31,957 |
| Profit After Tax | £4,499 | £4,765 | £5,043 | £5,536 | £6,042 | £25,885 |
| Change In Property Value | £13,750 | £25,369 | £32,402 | £37,291 | £26,352 | £135,164 |
| Net Return | £18,249 | £30,134 | £37,445 | £42,827 | £32,394 | £161,049 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 10% | 17% | 21% | 24% | 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