Flat ST3 0 beds 0 baths

Uttoxeter Road, Stoke-On-Trent ST3

West Midlands, England · ST3

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-2,582

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 23%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,696	£9,841	£10,087	£10,340	£10,650	£50,614
Total Expenses	£10,508	£10,568	£10,636	£10,705	£10,779	£53,196
Profit Before Tax	£-812	£-727	£-548	£-365	£-129	£-2,582
Profit After Tax	£-812	£-727	£-548	£-365	£-129	£-2,582
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£3,938	£4,142	£8,434	£11,108	£13,076	£40,698
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	7%	7%	15%	19%	23%	70%

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