Flat
ST3
0 beds
0 baths
Uttoxeter Road, Stoke-On-Trent ST3
West Midlands, England · ST3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£25,196
↗ 43%After 5 Years
Change In Property Value
£43,279
↗ 23%After 5 Years
Return On Investment
118%
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 | £17,100 | £17,356 | £17,790 | £18,235 | £18,782 | £89,264 |
| Total Expenses | £11,458 | £11,535 | £11,626 | £11,719 | £11,820 | £58,158 |
| Profit Before Tax | £5,642 | £5,822 | £6,165 | £6,517 | £6,962 | £31,107 |
| Profit After Tax | £4,570 | £4,716 | £4,993 | £5,278 | £5,639 | £25,196 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £9,320 | £9,584 | £13,976 | £16,752 | £18,844 | £68,476 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 43% |
| Total Net Return (%) | 16% | 17% | 24% | 29% | 32% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change