Flat ST4 2 beds 1 bath

Brendale Close, Stoke-On-Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£-2,388

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£50,113

↗ 23%After 5 Years

Return On Investment

71%

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	£11,004	£11,169	£11,448	£11,734	£12,087	£57,442
Total Expenses	£11,829	£11,891	£11,962	£12,035	£12,113	£59,830
Profit Before Tax	£-825	£-722	£-514	£-300	£-26	£-2,388
Profit After Tax	£-825	£-722	£-514	£-300	£-26	£-2,388
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£4,675	£4,915	£9,887	£12,984	£15,263	£47,725
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	7%	7%	15%	19%	23%	71%

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