Terraced PL2 2 beds 1 bath

Seaton Place, Stoke PL2

South West, England · PL2

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£11,988

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£32,797

↗ 19%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,884	£11,047	£11,323	£11,607	£11,955	£56,816
Total Expenses	£8,333	£8,361	£8,399	£8,439	£8,484	£42,016
Profit Before Tax	£2,551	£2,686	£2,924	£3,168	£3,471	£14,800
Profit After Tax	£2,066	£2,176	£2,369	£2,566	£2,811	£11,988
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£5,466	£5,644	£9,443	£11,763	£12,468	£44,785
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	11%	11%	18%	23%	24%	86%

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