Flat
ST3
2 beds
1 bath
Foley Road, Longton, Stoke On Trent, Staffordshire ST3
West Midlands, England · ST3
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£3,422
↗ 8%After 5 Years
Change In Property Value
£31,320
↗ 23%After 5 Years
Return On Investment
82%
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 | £8,928 | £9,062 | £9,288 | £9,521 | £9,806 | £46,605 |
| Total Expenses | £8,348 | £8,408 | £8,473 | £8,540 | £8,611 | £42,380 |
| Profit Before Tax | £580 | £654 | £815 | £980 | £1,195 | £4,225 |
| Profit After Tax | £470 | £530 | £660 | £794 | £968 | £3,422 |
| Change In Property Value | £3,438 | £3,523 | £6,501 | £8,303 | £9,556 | £31,320 |
| Net Return | £3,907 | £4,054 | £7,161 | £9,097 | £10,524 | £34,743 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change