Flat
ST4
0 beds
0 baths
Unit 13-14 Crabtree Close, Spedding Road, Stoke-On-Trent, Fenton, Staffordshire ST4
West Midlands, England · ST4
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£6,211
↗ 4%After 5 Years
Change In Property Value
£112,754
↗ 23%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,756 | £25,127 | £25,756 | £26,399 | £27,191 | £129,230 |
| Total Expenses | £24,115 | £24,198 | £24,304 | £24,412 | £24,534 | £121,562 |
| Profit Before Tax | £641 | £929 | £1,452 | £1,988 | £2,658 | £7,668 |
| Profit After Tax | £519 | £753 | £1,176 | £1,610 | £2,153 | £6,211 |
| Change In Property Value | £12,375 | £12,684 | £23,403 | £29,890 | £34,401 | £112,754 |
| Net Return | £12,894 | £13,437 | £24,579 | £31,500 | £36,554 | £118,965 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 23% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change