Flat
ST4
3 beds
1 bath
Pendine Grove, Fenpark, Stoke On Trent, Staffordshire ST4
West Midlands, England · ST4
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£312
↗ 1%After 5 Years
Change In Property Value
£36,863
↗ 25%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,500 | £7,612 | £7,727 | £7,920 | £8,118 | £38,877 |
| Total Expenses | £7,576 | £7,638 | £7,690 | £7,751 | £7,814 | £38,468 |
| Profit Before Tax | £-76 | £-25 | £37 | £169 | £304 | £409 |
| Profit After Tax | £-76 | £-25 | £30 | £137 | £247 | £312 |
| Change In Property Value | £3,750 | £6,919 | £8,837 | £10,170 | £7,187 | £36,863 |
| Net Return | £3,674 | £6,894 | £8,867 | £10,307 | £7,434 | £37,175 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 8% | 15% | 19% | 22% | 16% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change