Flat
ST4
2 beds
1 bath
Longton Road, Stoke-On-Trent ST4
West Midlands, England · ST4
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£8,335
↗ 10%After 5 Years
Change In Property Value
£63,780
↗ 23%After 5 Years
Return On Investment
83%
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 | £16,236 | £16,480 | £16,892 | £17,314 | £17,833 | £84,754 |
| Total Expenses | £14,733 | £14,803 | £14,887 | £14,973 | £15,068 | £74,464 |
| Profit Before Tax | £1,503 | £1,677 | £2,004 | £2,341 | £2,765 | £10,290 |
| Profit After Tax | £1,218 | £1,358 | £1,624 | £1,896 | £2,240 | £8,335 |
| Change In Property Value | £7,000 | £7,175 | £13,238 | £16,908 | £19,459 | £63,780 |
| Net Return | £8,218 | £8,533 | £14,861 | £18,804 | £21,699 | £72,115 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change