Detached ST4 3 beds 2 baths

Longton Road, Stoke-On-Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£24,090

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£113,881

↗ 23%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,996	£28,416	£29,126	£29,854	£30,750	£146,143
Total Expenses	£23,135	£23,189	£23,270	£23,354	£23,454	£116,403
Profit Before Tax	£4,861	£5,227	£5,856	£6,500	£7,296	£29,740
Profit After Tax	£3,937	£4,234	£4,743	£5,265	£5,910	£24,090
Change In Property Value	£12,499	£12,811	£23,637	£30,189	£34,745	£113,881
Net Return	£16,436	£17,045	£28,380	£35,455	£40,655	£137,971
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	10%	10%	17%	22%	25%	84%

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