Semi Detached
PL3
5 beds
2 baths
Raynham Road, Stoke PL3
South West, England · PL3
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£45,237
↗ 19%After 5 Years
Change In Property Value
£135,046
↗ 19%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,000 | £42,630 | £43,696 | £44,788 | £46,132 | £219,246 |
| Total Expenses | £32,473 | £32,547 | £32,664 | £32,785 | £32,930 | £163,398 |
| Profit Before Tax | £9,528 | £10,083 | £11,031 | £12,004 | £13,202 | £55,848 |
| Profit After Tax | £7,717 | £8,167 | £8,935 | £9,723 | £10,694 | £45,237 |
| Change In Property Value | £14,000 | £14,280 | £29,131 | £37,871 | £39,764 | £135,046 |
| Net Return | £21,717 | £22,447 | £38,067 | £47,593 | £50,458 | £180,283 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 9% | 10% | 16% | 20% | 22% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change