Detached
ST4
2 beds
1 bath
Eastwick Crescent, Stoke-On-Trent ST4
West Midlands, England · ST4
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£13,073
↗ 15%After 5 Years
Change In Property Value
£66,058
↗ 23%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,236 | £16,480 | £16,892 | £17,314 | £17,833 | £84,754 |
| Total Expenses | £13,629 | £13,665 | £13,717 | £13,770 | £13,833 | £68,615 |
| Profit Before Tax | £2,607 | £2,814 | £3,174 | £3,543 | £4,000 | £16,139 |
| Profit After Tax | £2,111 | £2,280 | £2,571 | £2,870 | £3,240 | £13,073 |
| Change In Property Value | £7,250 | £7,431 | £13,711 | £17,512 | £20,154 | £66,058 |
| Net Return | £9,361 | £9,711 | £16,282 | £20,382 | £23,394 | £79,130 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 26% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change