Semi Detached ST4 2 beds 1 bath

Alfreton Road, Stoke-On-Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£8,708

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 23%After 5 Years

Return On Investment

92%

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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£7,808	£7,834	£7,869	£7,905	£7,946	£39,362
Profit Before Tax	£1,792	£1,910	£2,119	£2,332	£2,598	£10,751
Profit After Tax	£1,452	£1,547	£1,716	£1,889	£2,104	£8,708
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£5,452	£5,647	£9,281	£11,551	£13,224	£45,154
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	12%	19%	24%	27%	92%

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