Flat ST4 2 beds 1 bath

Allerton Road, Trentham, Stoke-On-Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£-1,610

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£54,657

↗ 23%After 5 Years

Return On Investment

73%

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	£12,012	£12,192	£12,497	£12,809	£13,194	£62,704
Total Expenses	£12,721	£12,785	£12,859	£12,934	£13,015	£64,314
Profit Before Tax	£-709	£-593	£-362	£-124	£179	£-1,610
Profit After Tax	£-709	£-593	£-362	£-124	£179	£-1,610
Change In Property Value	£5,999	£6,149	£11,344	£14,489	£16,676	£54,657
Net Return	£5,290	£5,556	£10,983	£14,365	£16,855	£53,048
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	7%	8%	15%	20%	23%	73%

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