Flat ST3 0 beds 0 baths

Land At, Ayshford Street, Longton, Stoke-On-Trent, Staffordshire ST3

West Midlands, England · ST3

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£-405

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£31,948

↗ 25%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,636	£6,736	£6,837	£7,007	£7,183	£34,398
Total Expenses	£6,846	£6,906	£6,957	£7,016	£7,076	£34,803
Profit Before Tax	£-210	£-171	£-121	£-9	£106	£-405
Profit After Tax	£-210	£-171	£-121	£-9	£106	£-405
Change In Property Value	£3,250	£5,996	£7,659	£8,814	£6,229	£31,948
Net Return	£3,040	£5,825	£7,538	£8,805	£6,335	£31,543
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	8%	15%	19%	22%	16%	79%

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