Semi Detached
ST4
2 beds
1 bath
Allerton Road, Trentham, Stoke-On-Trent ST4
West Midlands, England · ST4
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£4,995
↗ 7%After 5 Years
Change In Property Value
£54,657
↗ 23%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £11,220 | £11,250 | £11,291 | £11,333 | £11,382 | £56,475 |
| Profit Before Tax | £780 | £930 | £1,194 | £1,464 | £1,799 | £6,167 |
| Profit After Tax | £632 | £754 | £967 | £1,186 | £1,457 | £4,995 |
| Change In Property Value | £5,999 | £6,149 | £11,344 | £14,489 | £16,676 | £54,657 |
| Net Return | £6,631 | £6,902 | £12,311 | £15,675 | £18,133 | £59,652 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change