Detached ST4 6 beds 3 baths

Longton Road, Stoke-On-Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£268,482First Year

Profit From Rental Income

After 5 Years

£39,816

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£182,217

↗ 23%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£44,796	£45,468	£46,605	£47,770	£49,203	£233,841
Total Expenses	£36,718	£36,796	£36,921	£37,048	£37,202	£184,685
Profit Before Tax	£8,078	£8,672	£9,684	£10,722	£12,001	£49,156
Profit After Tax	£6,543	£7,024	£7,844	£8,684	£9,721	£39,816
Change In Property Value	£19,999	£20,499	£37,820	£48,305	£55,594	£182,217
Net Return	£26,542	£27,523	£45,664	£56,989	£65,315	£222,033
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	10%	10%	17%	21%	24%	83%

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