Flat ST4 2 beds 1 bath

Werburgh Drive, Stoke-On-Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£-2,715

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£47,835

↗ 23%After 5 Years

Return On Investment

70%

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	£10,512	£10,670	£10,936	£11,210	£11,546	£54,874
Total Expenses	£11,383	£11,445	£11,514	£11,586	£11,662	£57,589
Profit Before Tax	£-871	£-775	£-578	£-376	£-116	£-2,715
Profit After Tax	£-871	£-775	£-578	£-376	£-116	£-2,715
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£4,379	£4,606	£9,350	£12,305	£14,479	£45,119
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	7%	7%	15%	19%	23%	70%

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