Flat ST4 3 beds 1 bath

Pendine Grove, Stoke-On-Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£-5,179

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£31,890

↗ 23%After 5 Years

Return On Investment

62%

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	£7,032	£7,137	£7,316	£7,499	£7,724	£36,708
Total Expenses	£8,258	£8,314	£8,375	£8,437	£8,502	£41,887
Profit Before Tax	£-1,226	£-1,177	£-1,059	£-938	£-779	£-5,179
Profit After Tax	£-1,226	£-1,177	£-1,059	£-938	£-779	£-5,179
Change In Property Value	£3,500	£3,588	£6,619	£8,454	£9,730	£31,890
Net Return	£2,274	£2,411	£5,560	£7,515	£8,951	£26,711
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	5%	6%	13%	17%	21%	62%

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