Flat
ST4
3 beds
1 bath
Hartshill Road, Hartshill, Stoke-On-Trent ST4
West Midlands, England · ST4
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£-1,484
↘ -2%After 5 Years
Change In Property Value
£55,807
↗ 23%After 5 Years
Return On Investment
73%
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 | £12,252 | £12,436 | £12,747 | £13,065 | £13,457 | £63,957 |
| Total Expenses | £12,946 | £13,010 | £13,084 | £13,160 | £13,242 | £65,441 |
| Profit Before Tax | £-694 | £-574 | £-337 | £-94 | £216 | £-1,484 |
| Profit After Tax | £-694 | £-574 | £-337 | £-94 | £216 | £-1,484 |
| Change In Property Value | £6,125 | £6,278 | £11,583 | £14,794 | £17,027 | £55,807 |
| Net Return | £5,431 | £5,704 | £11,246 | £14,700 | £17,243 | £54,324 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 7% | 8% | 15% | 20% | 23% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change