Flat
ST4
6 beds
3 baths
Longton Road, Stoke-On-Trent ST4
West Midlands, England · ST4
View property listing
Initial Investment
£268,482First YearProfit From Rental Income
£15,800
↗ 6%After 5 Years
Change In Property Value
£182,217
↗ 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 | £40,152 | £40,754 | £41,773 | £42,817 | £44,102 | £209,599 |
| Total Expenses | £37,753 | £37,859 | £38,004 | £38,153 | £38,324 | £190,093 |
| Profit Before Tax | £2,399 | £2,895 | £3,769 | £4,665 | £5,778 | £19,506 |
| Profit After Tax | £1,943 | £2,345 | £3,053 | £3,779 | £4,680 | £15,800 |
| Change In Property Value | £19,999 | £20,499 | £37,820 | £48,305 | £55,594 | £182,217 |
| Net Return | £21,942 | £22,844 | £40,873 | £52,083 | £60,275 | £198,016 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 8% | 9% | 15% | 19% | 22% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change