Flat ST1 0 beds 0 baths

Trinity Street, Hanley, Stoke-On-Trent ST1

West Midlands, England · ST1

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£7,758

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£89,975

↗ 23%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	£20,940	£21,254	£21,785	£22,330	£23,000	£109,310
Total Expenses	£19,766	£19,843	£19,939	£20,037	£20,147	£99,732
Profit Before Tax	£1,174	£1,411	£1,846	£2,293	£2,853	£9,577
Profit After Tax	£951	£1,143	£1,496	£1,857	£2,311	£7,758
Change In Property Value	£9,875	£10,122	£18,675	£23,852	£27,451	£89,975
Net Return	£10,826	£11,265	£20,170	£25,709	£29,762	£97,733
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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