Flat
ST4
2 beds
1 bath
Eastwick Crescent, Stoke-On-Trent ST4
West Midlands, England · ST4
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£216
↗ 0%After 5 Years
Change In Property Value
£66,058
↗ 23%After 5 Years
Return On Investment
74%
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 | £14,556 | £14,774 | £15,144 | £15,522 | £15,988 | £75,984 |
| Total Expenses | £14,961 | £15,029 | £15,109 | £15,191 | £15,280 | £75,570 |
| Profit Before Tax | £-405 | £-255 | £35 | £331 | £708 | £414 |
| Profit After Tax | £-405 | £-255 | £35 | £269 | £573 | £216 |
| Change In Property Value | £7,250 | £7,431 | £13,711 | £17,512 | £20,154 | £66,058 |
| Net Return | £6,845 | £7,176 | £13,745 | £17,780 | £20,728 | £66,274 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 23% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change