Flat
ST3
2 beds
1 bath
Foley Road, Longton, Stoke On Trent, Staffordshire ST3
West Midlands, England · ST3
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£-4,795
↘ -11%After 5 Years
Change In Property Value
£31,320
↗ 23%After 5 Years
Return On Investment
63%
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 | £7,008 | £7,113 | £7,291 | £7,473 | £7,697 | £36,583 |
| Total Expenses | £8,156 | £8,213 | £8,273 | £8,335 | £8,401 | £41,378 |
| Profit Before Tax | £-1,148 | £-1,100 | £-982 | £-862 | £-703 | £-4,795 |
| Profit After Tax | £-1,148 | £-1,100 | £-982 | £-862 | £-703 | £-4,795 |
| Change In Property Value | £3,438 | £3,523 | £6,501 | £8,303 | £9,556 | £31,320 |
| Net Return | £2,289 | £2,424 | £5,518 | £7,441 | £8,853 | £26,525 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 5% | 6% | 13% | 18% | 21% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change