Flat ST4 0 beds 0 baths

Knutsford Motors, Shelton Old Road, Stoke-On-Trent, Staffordshire ST4

West Midlands, England · ST4

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£1,414

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£76,308

↗ 23%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,752	£17,003	£17,428	£17,864	£18,400	£87,448
Total Expenses	£16,966	£17,037	£17,123	£17,210	£17,307	£85,644
Profit Before Tax	£-214	£-34	£305	£654	£1,093	£1,804
Profit After Tax	£-214	£-34	£247	£530	£886	£1,414
Change In Property Value	£8,375	£8,584	£15,838	£20,229	£23,282	£76,308
Net Return	£8,161	£8,550	£16,086	£20,758	£24,167	£77,722
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	8%	8%	15%	20%	23%	73%

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