Flat
PL2
1 bed
1 bath
Northesk Street, Stoke PL2
South West, England · PL2
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£7,596
↗ 19%After 5 Years
Change In Property Value
£25,080
↗ 19%After 5 Years
Return On Investment
82%
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 | £9,708 | £9,854 | £10,100 | £10,352 | £10,663 | £50,677 |
| Total Expenses | £8,129 | £8,189 | £8,257 | £8,326 | £8,400 | £41,300 |
| Profit Before Tax | £1,579 | £1,665 | £1,843 | £2,027 | £2,263 | £9,377 |
| Profit After Tax | £1,279 | £1,348 | £1,493 | £1,642 | £1,833 | £7,596 |
| Change In Property Value | £2,600 | £2,652 | £5,410 | £7,033 | £7,385 | £25,080 |
| Net Return | £3,879 | £4,000 | £6,903 | £8,675 | £9,218 | £32,676 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change