Flat
PL3
2 beds
1 bath
Wingfield Road, Stoke PL3
South West, England · PL3
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£3,387
↗ 10%After 5 Years
Change In Property Value
£21,221
↗ 19%After 5 Years
Return On Investment
72%
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 | £8,220 | £8,343 | £8,552 | £8,766 | £9,029 | £42,910 |
| Total Expenses | £7,602 | £7,670 | £7,743 | £7,817 | £7,895 | £38,728 |
| Profit Before Tax | £618 | £673 | £809 | £948 | £1,134 | £4,182 |
| Profit After Tax | £500 | £545 | £655 | £768 | £918 | £3,387 |
| Change In Property Value | £2,200 | £2,244 | £4,578 | £5,951 | £6,249 | £21,221 |
| Net Return | £2,700 | £2,789 | £5,233 | £6,719 | £7,167 | £24,609 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change