Flat ST4 2 beds 1 bath

Trentley Road, Stoke On Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-484

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£62,641

↗ 23%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,752	£13,958	£14,307	£14,665	£15,105	£71,787
Total Expenses	£14,286	£14,352	£14,430	£14,510	£14,597	£72,175
Profit Before Tax	£-534	£-394	£-123	£155	£508	£-388
Profit After Tax	£-534	£-394	£-123	£155	£412	£-484
Change In Property Value	£6,875	£7,047	£13,001	£16,606	£19,112	£62,641
Net Return	£6,341	£6,653	£12,878	£16,761	£19,523	£62,156
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	7%	8%	15%	20%	23%	73%

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