Terraced
PL2
3 beds
2 baths
Brunswick Place, Stoke PL2
South West, England · PL2
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£39,710
↗ 33%After 5 Years
Change In Property Value
£78,925
↗ 21%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,000 | £24,360 | £24,725 | £25,344 | £25,977 | £124,406 |
| Total Expenses | £14,966 | £15,014 | £15,061 | £15,133 | £15,207 | £75,381 |
| Profit Before Tax | £9,034 | £9,346 | £9,664 | £10,210 | £10,770 | £49,025 |
| Profit After Tax | £7,318 | £7,570 | £7,828 | £8,270 | £8,724 | £39,710 |
| Change In Property Value | £7,500 | £15,300 | £19,890 | £20,885 | £15,350 | £78,925 |
| Net Return | £14,818 | £22,870 | £27,718 | £29,155 | £24,074 | £118,635 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change