Flat
ST4
0 beds
0 baths
Unit 4 Riverside 2 Office Village, Campbell Road, Stoke On Trent ST4
West Midlands, England · ST4
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£32,294
↗ 14%After 5 Years
Change In Property Value
£170,798
↗ 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 | £34,752 | £35,273 | £35,802 | £36,697 | £37,615 | £180,140 |
| Total Expenses | £27,837 | £27,939 | £28,033 | £28,164 | £28,299 | £140,271 |
| Profit Before Tax | £6,915 | £7,334 | £7,770 | £8,533 | £9,316 | £39,869 |
| Profit After Tax | £5,601 | £5,941 | £6,293 | £6,912 | £7,546 | £32,294 |
| Change In Property Value | £17,375 | £32,057 | £40,944 | £47,123 | £33,300 | £170,798 |
| Net Return | £22,976 | £37,998 | £47,237 | £54,034 | £40,846 | £203,092 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 10% | 16% | 20% | 23% | 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