Flat ST3 0 beds 0 baths

George & Dragon, The Strand, Longton, Stoke-On-Trent, Staffordshire ST3

West Midlands, England · ST3

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£164,963

↗ 62%After 5 Years

Change In Property Value

After 5 Years

£181,089

↗ 23%After 5 Years

Return On Investment

130%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£79,140	£80,327	£82,335	£84,394	£86,925	£413,122
Total Expenses	£41,456	£41,620	£41,864	£42,114	£42,410	£209,464
Profit Before Tax	£37,684	£38,707	£40,471	£42,280	£44,516	£203,658
Profit After Tax	£30,524	£31,352	£32,782	£34,247	£36,058	£164,963
Change In Property Value	£19,875	£20,372	£37,586	£48,006	£55,250	£181,089
Net Return	£50,399	£51,724	£70,368	£82,252	£91,308	£346,052
Return From Rental Income (%)	11%	12%	12%	13%	14%	62%
Total Net Return (%)	19%	19%	26%	31%	34%	130%

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