Flat ST4 0 beds 3 baths

HMO At Linley Road, Hartshill, Stoke On Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£7,367

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£66,353

↗ 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	£13,500	£13,703	£13,908	£14,256	£14,612	£69,978
Total Expenses	£12,037	£12,108	£12,169	£12,246	£12,324	£60,883
Profit Before Tax	£1,463	£1,595	£1,739	£2,010	£2,288	£9,095
Profit After Tax	£1,185	£1,292	£1,409	£1,628	£1,853	£7,367
Change In Property Value	£6,750	£12,454	£15,906	£18,307	£12,937	£66,353
Net Return	£7,935	£13,746	£17,315	£19,935	£14,790	£73,720
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	17%	21%	24%	18%	89%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change