Semi Detached
ST9
2 beds
1 bath
Caroline Close, Werrington, Stoke-On-Trent ST9
Initial Investment
£97,195First YearProfit From Rental Income
£-41,691
↘ -43%After 5 Years
Change In Property Value
£39,125
↗ 20%After 5 Years
Return On Investment
-3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £8,316 | £8,327 | £8,338 | £8,349 | £8,360 | £41,691 |
| Profit Before Tax | £-8,316 | £-8,327 | £-8,338 | £-8,349 | £-8,360 | £-41,691 |
| Profit After Tax | £-8,316 | £-8,327 | £-8,338 | £-8,349 | £-8,360 | £-41,691 |
| Change In Property Value | £3,940 | £4,019 | £8,198 | £10,658 | £12,310 | £39,125 |
| Net Return | £-4,376 | £-4,309 | £-140 | £2,309 | £3,950 | £-2,566 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -5% | -4% | 0% | 2% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change