Detached ST4 2 beds 1 bath

Wenger Crescent, Stoke-On-Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£17,003

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£77,447

↗ 23%After 5 Years

Return On Investment

88%

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	£19,380	£19,671	£20,162	£20,667	£21,287	£101,166
Total Expenses	£15,928	£15,968	£16,028	£16,089	£16,162	£80,175
Profit Before Tax	£3,453	£3,703	£4,134	£4,577	£5,125	£20,991
Profit After Tax	£2,797	£2,999	£3,349	£3,708	£4,151	£17,003
Change In Property Value	£8,500	£8,713	£16,075	£20,531	£23,629	£77,447
Net Return	£11,297	£11,712	£19,423	£24,238	£27,780	£94,450
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	18%	23%	26%	88%

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