Detached
ST4
2 beds
1 bath
Brendale Close, Stoke-On-Trent ST4
West Midlands, England · ST4
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£9,434
↗ 14%After 5 Years
Change In Property Value
£50,113
↗ 23%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,324 | £12,509 | £12,822 | £13,142 | £13,536 | £64,333 |
| Total Expenses | £10,461 | £10,491 | £10,533 | £10,576 | £10,626 | £52,687 |
| Profit Before Tax | £1,863 | £2,018 | £2,289 | £2,566 | £2,910 | £11,646 |
| Profit After Tax | £1,509 | £1,635 | £1,854 | £2,079 | £2,357 | £9,434 |
| Change In Property Value | £5,500 | £5,638 | £10,401 | £13,285 | £15,289 | £50,113 |
| Net Return | £7,009 | £7,272 | £12,255 | £15,363 | £17,647 | £59,546 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change