Flat
ST6
1 bed
1 bath
Kinver Street, Stoke-On-Trent, Staffordshire ST6
West Midlands, England · ST6
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£-6,252
↘ -18%After 5 Years
Change In Property Value
£26,195
↗ 23%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,748 | £5,834 | £5,980 | £6,130 | £6,313 | £30,005 |
| Total Expenses | £7,137 | £7,192 | £7,250 | £7,308 | £7,369 | £36,257 |
| Profit Before Tax | £-1,389 | £-1,358 | £-1,270 | £-1,179 | £-1,056 | £-6,252 |
| Profit After Tax | £-1,389 | £-1,358 | £-1,270 | £-1,179 | £-1,056 | £-6,252 |
| Change In Property Value | £2,875 | £2,947 | £5,437 | £6,944 | £7,992 | £26,195 |
| Net Return | £1,486 | £1,589 | £4,167 | £5,765 | £6,936 | £19,944 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 4% | 4% | 12% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change