Flat
ST1
0 beds
0 baths
Trinity Street, Hanley, Stoke-On-Trent ST1
West Midlands, England · ST1
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£47,258
↗ 37%After 5 Years
Change In Property Value
£89,975
↗ 23%After 5 Years
Return On Investment
108%
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 | £31,320 | £31,790 | £32,585 | £33,399 | £34,401 | £163,495 |
| Total Expenses | £20,804 | £20,897 | £21,019 | £21,144 | £21,287 | £105,151 |
| Profit Before Tax | £10,516 | £10,893 | £11,566 | £12,255 | £13,114 | £58,344 |
| Profit After Tax | £8,518 | £8,823 | £9,368 | £9,926 | £10,622 | £47,258 |
| Change In Property Value | £9,875 | £10,122 | £18,675 | £23,852 | £27,451 | £89,975 |
| Net Return | £18,393 | £18,945 | £28,043 | £33,778 | £38,074 | £137,234 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 15% | 15% | 22% | 27% | 30% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change