Flat
ST4
0 beds
3 baths
HMO At Linley Road, Hartshill, Stoke On Trent ST4
West Midlands, England · ST4
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£7,968
↗ 9%After 5 Years
Change In Property Value
£68,811
↗ 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 | £14,004 | £14,214 | £14,427 | £14,788 | £15,158 | £72,591 |
| Total Expenses | £12,409 | £12,480 | £12,543 | £12,621 | £12,700 | £62,753 |
| Profit Before Tax | £1,595 | £1,734 | £1,885 | £2,167 | £2,457 | £9,838 |
| Profit After Tax | £1,292 | £1,404 | £1,526 | £1,756 | £1,990 | £7,968 |
| Change In Property Value | £7,000 | £12,915 | £16,495 | £18,985 | £13,416 | £68,811 |
| Net Return | £8,292 | £14,319 | £18,022 | £20,740 | £15,406 | £76,779 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| 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