Flat ST3 0 beds 0 baths

Phoenix Way, Phoenix Park, Stoke-On-Trent ST3

West Midlands, England · ST3

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£20,774

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£199,312

↗ 23%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£44,628	£45,297	£46,430	£47,591	£49,018	£232,964
Total Expenses	£41,178	£41,291	£41,448	£41,608	£41,793	£207,318
Profit Before Tax	£3,450	£4,006	£4,982	£5,983	£7,225	£25,646
Profit After Tax	£2,794	£3,245	£4,036	£4,846	£5,853	£20,774
Change In Property Value	£21,875	£22,422	£41,368	£52,837	£60,810	£199,312
Net Return	£24,669	£25,667	£45,404	£57,683	£66,663	£220,086
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	8%	9%	15%	20%	23%	75%

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