Flat
ST6
0 beds
0 baths
Units 1-9, Milvale Street, Stoke-On-Trent ST6
West Midlands, England · ST6
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£20,582
↗ 13%After 5 Years
Change In Property Value
£121,648
↗ 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 | £24,756 | £25,127 | £25,504 | £26,142 | £26,795 | £128,325 |
| Total Expenses | £20,402 | £20,489 | £20,568 | £20,674 | £20,782 | £102,915 |
| Profit Before Tax | £4,354 | £4,638 | £4,936 | £5,468 | £6,014 | £25,410 |
| Profit After Tax | £3,527 | £3,757 | £3,998 | £4,429 | £4,871 | £20,582 |
| Change In Property Value | £12,375 | £22,832 | £29,161 | £33,562 | £23,717 | £121,648 |
| Net Return | £15,902 | £26,589 | £33,160 | £37,991 | £28,588 | £142,230 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 16% | 21% | 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