Flat ST6 1 bed 1 bath

Kinver Street, Stoke-On-Trent, Staffordshire ST6

West Midlands, England · ST6

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£-3,935

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£22,118

↗ 25%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,500	£4,567	£4,636	£4,752	£4,871	£23,326
Total Expenses	£5,346	£5,403	£5,450	£5,504	£5,558	£27,261
Profit Before Tax	£-846	£-835	£-814	£-752	£-688	£-3,935
Profit After Tax	£-846	£-835	£-814	£-752	£-688	£-3,935
Change In Property Value	£2,250	£4,151	£5,302	£6,102	£4,312	£22,118
Net Return	£1,404	£3,316	£4,488	£5,350	£3,625	£18,183
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	5%	12%	16%	19%	13%	65%

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