Flat ST3 2 beds 1 bath

Lamerton Grove, Stoke On Trent ST3

West Midlands, England · ST3

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-2,930

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£45,557

↗ 23%After 5 Years

Return On Investment

70%

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	£10,044	£10,195	£10,450	£10,711	£11,032	£52,431
Total Expenses	£10,939	£11,000	£11,069	£11,139	£11,214	£55,361
Profit Before Tax	£-895	£-806	£-619	£-428	£-182	£-2,930
Profit After Tax	£-895	£-806	£-619	£-428	£-182	£-2,930
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£4,105	£4,319	£8,836	£11,649	£13,718	£42,627
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	7%	7%	14%	19%	22%	70%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change