Flat
ST4
4 beds
1 bath
Delamere Grove, Stoke-On-Trent ST4
West Midlands, England · ST4
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£4,600
↗ 3%After 5 Years
Change In Property Value
£97,948
↗ 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 | £21,588 | £21,912 | £22,460 | £23,021 | £23,712 | £112,692 |
| Total Expenses | £21,219 | £21,297 | £21,395 | £21,495 | £21,607 | £107,014 |
| Profit Before Tax | £369 | £614 | £1,064 | £1,526 | £2,105 | £5,679 |
| Profit After Tax | £299 | £498 | £862 | £1,236 | £1,705 | £4,600 |
| Change In Property Value | £10,750 | £11,019 | £20,330 | £25,965 | £29,884 | £97,948 |
| Net Return | £11,049 | £11,516 | £21,192 | £27,201 | £31,589 | £102,547 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| 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