Terraced
ST4
3 beds
1 bath
Hartshill Road, Hartshill, Stoke-On-Trent ST4
West Midlands, England · ST4
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£7,015
↗ 9%After 5 Years
Change In Property Value
£55,807
↗ 23%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,744 | £12,935 | £13,259 | £13,590 | £13,998 | £66,525 |
| Total Expenses | £11,495 | £11,525 | £11,568 | £11,613 | £11,664 | £57,865 |
| Profit Before Tax | £1,249 | £1,410 | £1,690 | £1,977 | £2,334 | £8,660 |
| Profit After Tax | £1,012 | £1,142 | £1,369 | £1,602 | £1,890 | £7,015 |
| Change In Property Value | £6,125 | £6,278 | £11,583 | £14,794 | £17,027 | £55,807 |
| Net Return | £7,137 | £7,420 | £12,952 | £16,396 | £18,917 | £62,822 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change