Flat ST4 0 beds 3 baths

HMO At Linley Road, Hartshill, Stoke On Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-1,292

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£56,946

↗ 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	£12,504	£12,692	£13,009	£13,334	£13,734	£65,273
Total Expenses	£13,169	£13,234	£13,309	£13,385	£13,468	£66,564
Profit Before Tax	£-665	£-542	£-300	£-51	£266	£-1,292
Profit After Tax	£-665	£-542	£-300	£-51	£266	£-1,292
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£5,585	£5,864	£11,520	£15,045	£17,641	£55,655
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
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