Detached ST4 4 beds 1 bath

Delamere Grove, Stoke-On-Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£20,442

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£97,948

↗ 23%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,084	£24,445	£25,056	£25,683	£26,453	£125,722
Total Expenses	£19,969	£20,016	£20,088	£20,162	£20,249	£100,484
Profit Before Tax	£4,115	£4,429	£4,968	£5,521	£6,204	£25,237
Profit After Tax	£3,333	£3,587	£4,024	£4,472	£5,025	£20,442
Change In Property Value	£10,750	£11,019	£20,330	£25,965	£29,884	£97,948
Net Return	£14,083	£14,606	£24,354	£30,437	£34,909	£118,390
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	10%	11%	18%	22%	25%	85%

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