Detached ST4 2 beds 1 bath

Church Lane, Stoke-On-Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£2,064

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£18,223

↗ 23%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,476	£4,543	£4,657	£4,773	£4,916	£23,365
Total Expenses	£4,122	£4,140	£4,162	£4,185	£4,210	£20,817
Profit Before Tax	£354	£403	£495	£589	£707	£2,548
Profit After Tax	£287	£327	£401	£477	£573	£2,064
Change In Property Value	£2,000	£2,050	£3,782	£4,831	£5,560	£18,223
Net Return	£2,287	£2,377	£4,183	£5,308	£6,132	£20,287
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	21%	25%	81%

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