Flat ST1 0 beds 0 baths

49 - 53 Hulton Street, Birches Head, Stoke-On-Trent ST1

West Midlands, England · ST1

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£-26,681

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£67,197

↗ 23%After 5 Years

Return On Investment

44%

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	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£14,604	£14,664	£14,729	£14,797	£14,868	£73,662
Profit Before Tax	£-5,604	£-5,529	£-5,366	£-5,199	£-4,983	£-26,681
Profit After Tax	£-5,604	£-5,529	£-5,366	£-5,199	£-4,983	£-26,681
Change In Property Value	£7,375	£7,559	£13,947	£17,813	£20,502	£67,197
Net Return	£1,771	£2,031	£8,581	£12,614	£15,519	£40,516
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-29%
Total Net Return (%)	2%	2%	9%	14%	17%	44%

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