Flat PL2 4 beds 1 bath

Haddington Road, Stoke PL2

South West, England · PL2

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£31,910

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£71,381

↗ 19%After 5 Years

Return On Investment

88%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,636	£28,051	£28,752	£29,471	£30,355	£144,264
Total Expenses	£20,707	£20,824	£20,964	£21,108	£21,266	£104,869
Profit Before Tax	£6,929	£7,227	£7,788	£8,363	£9,089	£39,395
Profit After Tax	£5,612	£5,854	£6,308	£6,774	£7,362	£31,910
Change In Property Value	£7,400	£7,548	£15,398	£20,017	£21,018	£71,381
Net Return	£13,012	£13,402	£21,706	£26,791	£28,380	£103,291
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	23%	24%	88%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change