Flat
ST3
0 beds
0 baths
George & Dragon, The Strand, Longton, Stoke-On-Trent, Staffordshire ST3
West Midlands, England · ST3
View property listing
Initial Investment
£284,250First YearProfit From Rental Income
£44,263
↗ 16%After 5 Years
Change In Property Value
£207,661
↗ 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 | £43,092 | £43,738 | £44,394 | £45,504 | £46,642 | £223,371 |
| Total Expenses | £33,497 | £33,612 | £33,718 | £33,871 | £34,028 | £168,726 |
| Profit Before Tax | £9,595 | £10,127 | £10,676 | £11,633 | £12,614 | £54,645 |
| Profit After Tax | £7,772 | £8,203 | £8,648 | £9,423 | £10,218 | £44,263 |
| Change In Property Value | £21,125 | £38,976 | £49,781 | £57,293 | £40,487 | £207,661 |
| Net Return | £28,897 | £47,178 | £58,428 | £66,716 | £50,705 | £251,924 |
| 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