Flat ST6 2 beds 1 bath

Edward Davies Close, Stoke On Trent ST6

West Midlands, England · ST6

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£-5,483

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£30,751

↗ 23%After 5 Years

Return On Investment

61%

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	£6,756	£6,857	£7,029	£7,204	£7,421	£35,267
Total Expenses	£8,032	£8,088	£8,148	£8,209	£8,274	£40,751
Profit Before Tax	£-1,276	£-1,231	£-1,119	£-1,005	£-853	£-5,483
Profit After Tax	£-1,276	£-1,231	£-1,119	£-1,005	£-853	£-5,483
Change In Property Value	£3,375	£3,459	£6,383	£8,152	£9,382	£30,751
Net Return	£2,099	£2,229	£5,263	£7,147	£8,529	£25,268
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	5%	5%	13%	17%	21%	61%

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