Semi Detached
ST9
2 beds
1 bath
Caroline Close, Werrington, Stoke-On-Trent ST9
Initial Investment
£97,195First YearProfit From Rental Income
£-34,305
↘ -35%After 5 Years
Change In Property Value
£54,359
↗ 28%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £6,838 | £6,851 | £6,861 | £6,872 | £6,882 | £34,305 |
| Profit Before Tax | £-6,838 | £-6,851 | £-6,861 | £-6,872 | £-6,882 | £-34,305 |
| Profit After Tax | £-6,838 | £-6,851 | £-6,861 | £-6,872 | £-6,882 | £-34,305 |
| Change In Property Value | £5,910 | £10,146 | £12,783 | £13,550 | £11,969 | £54,359 |
| Net Return | £-928 | £3,295 | £5,922 | £6,679 | £5,087 | £20,054 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change