Flat
ST4
4 beds
2 baths
New Inn Lane, Stoke-On-Trent, Staffordshire ST4
West Midlands, England · ST4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£305
↗ 0%After 5 Years
Change In Property Value
£68,336
↗ 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 | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £15,403 | £15,471 | £15,552 | £15,635 | £15,726 | £77,786 |
| Profit Before Tax | £-403 | £-246 | £54 | £361 | £750 | £516 |
| Profit After Tax | £-403 | £-246 | £54 | £292 | £608 | £305 |
| Change In Property Value | £7,500 | £7,688 | £14,183 | £18,115 | £20,849 | £68,336 |
| Net Return | £7,098 | £7,441 | £14,237 | £18,408 | £21,457 | £68,640 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 23% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change