Flat ST6 1 bed 1 bath

Kinver Street, Stoke-On-Trent, Staffordshire ST6

West Midlands, England · ST6

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£4,169

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£23,917

↗ 23%After 5 Years

Return On Investment

86%

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	£7,752	£7,868	£8,065	£8,267	£8,515	£40,466
Total Expenses	£6,941	£6,999	£7,061	£7,125	£7,193	£35,319
Profit Before Tax	£811	£870	£1,004	£1,141	£1,322	£5,147
Profit After Tax	£657	£704	£813	£924	£1,071	£4,169
Change In Property Value	£2,625	£2,691	£4,964	£6,340	£7,297	£23,917
Net Return	£3,282	£3,395	£5,777	£7,265	£8,368	£28,087
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	10%	18%	22%	26%	86%

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