Terraced
ST10
2 beds
1 bath
Windy Arbour, Cheadle, Stoke-On-Trent ST10
Initial Investment
£61,000First YearProfit From Rental Income
£7,845
↗ 13%After 5 Years
Change In Property Value
£24,825
↗ 20%After 5 Years
Return On Investment
54%
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 | £7,872 | £8,029 | £8,230 | £8,436 | £8,647 | £41,214 |
| Total Expenses | £6,247 | £6,274 | £6,305 | £6,336 | £6,368 | £31,529 |
| Profit Before Tax | £1,625 | £1,756 | £1,926 | £2,100 | £2,279 | £9,685 |
| Profit After Tax | £1,317 | £1,422 | £1,560 | £1,701 | £1,846 | £7,845 |
| Change In Property Value | £2,500 | £2,550 | £5,202 | £6,763 | £7,811 | £24,825 |
| Net Return | £3,817 | £3,972 | £6,762 | £8,463 | £9,657 | £32,670 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 7% | 11% | 14% | 16% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change