Semi Detached ST4 5 beds 1 bath

Mayne Street, Stoke-On-Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£2,013

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£31,890

↗ 23%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,996	£7,101	£7,278	£7,460	£7,684	£36,520
Total Expenses	£6,754	£6,776	£6,805	£6,834	£6,867	£34,035
Profit Before Tax	£242	£325	£474	£627	£817	£2,485
Profit After Tax	£196	£263	£384	£508	£662	£2,013
Change In Property Value	£3,500	£3,588	£6,619	£8,454	£9,730	£31,890
Net Return	£3,696	£3,851	£7,003	£8,961	£10,392	£33,903
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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