Flat
PL3
5 beds
2 baths
Raynham Road, Stoke PL3
South West, England · PL3
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£16,699
↗ 7%After 5 Years
Change In Property Value
£135,046
↗ 19%After 5 Years
Return On Investment
65%
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 | £36,168 | £36,711 | £37,628 | £38,569 | £39,726 | £188,802 |
| Total Expenses | £33,389 | £33,490 | £33,624 | £33,762 | £33,921 | £168,186 |
| Profit Before Tax | £2,779 | £3,221 | £4,004 | £4,807 | £5,805 | £20,616 |
| Profit After Tax | £2,251 | £2,609 | £3,243 | £3,893 | £4,702 | £16,699 |
| Change In Property Value | £14,000 | £14,280 | £29,131 | £37,871 | £39,764 | £135,046 |
| Net Return | £16,251 | £16,889 | £32,374 | £41,764 | £44,467 | £151,745 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 19% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change