Flat
ST4
0 beds
0 baths
Knutsford Motors, Shelton Old Road, Stoke-On-Trent, Staffordshire ST4
West Midlands, England · ST4
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£11,186
↗ 11%After 5 Years
Change In Property Value
£82,327
↗ 25%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,752 | £17,003 | £17,258 | £17,690 | £18,132 | £86,835 |
| Total Expenses | £14,454 | £14,529 | £14,595 | £14,680 | £14,767 | £73,026 |
| Profit Before Tax | £2,298 | £2,474 | £2,663 | £3,009 | £3,365 | £13,809 |
| Profit After Tax | £1,862 | £2,004 | £2,157 | £2,438 | £2,725 | £11,186 |
| Change In Property Value | £8,375 | £15,452 | £19,735 | £22,714 | £16,051 | £82,327 |
| Net Return | £10,237 | £17,456 | £21,892 | £25,151 | £18,776 | £93,513 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 17% | 21% | 24% | 18% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change