Semi Detached ST4 2 beds 1 bath

Werburgh Drive, Stoke-On-Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£4,099

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£47,835

↗ 23%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£9,882	£9,909	£9,946	£9,985	£10,029	£49,751
Profit Before Tax	£618	£748	£978	£1,212	£1,504	£5,061
Profit After Tax	£501	£606	£792	£982	£1,218	£4,099
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£5,751	£5,988	£10,720	£13,663	£15,813	£51,934
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

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