Semi Detached
ST3
2 beds
1 bath
Martindale Close, Meir, Stoke-On-Trent ST3
West Midlands, England · ST3
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£1,893
↗ 5%After 5 Years
Change In Property Value
£27,334
↗ 23%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,120 | £6,212 | £6,367 | £6,526 | £6,722 | £31,947 |
| Total Expenses | £5,873 | £5,894 | £5,920 | £5,947 | £5,977 | £29,611 |
| Profit Before Tax | £247 | £318 | £447 | £579 | £745 | £2,337 |
| Profit After Tax | £200 | £258 | £362 | £469 | £603 | £1,893 |
| Change In Property Value | £3,000 | £3,075 | £5,673 | £7,246 | £8,340 | £27,334 |
| Net Return | £3,200 | £3,333 | £6,036 | £7,716 | £8,943 | £29,227 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change