Flat
ST4
0 beds
3 baths
HMO At Claridge Road, Hartshill, Stoke On Trent ST4
West Midlands, England · ST4
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£10,578
↗ 16%After 5 Years
Change In Property Value
£50,113
↗ 23%After 5 Years
Return On Investment
91%
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 | £14,292 | £14,506 | £14,869 | £15,241 | £15,698 | £74,606 |
| Total Expenses | £12,158 | £12,225 | £12,304 | £12,385 | £12,474 | £61,546 |
| Profit Before Tax | £2,134 | £2,281 | £2,565 | £2,855 | £3,224 | £13,060 |
| Profit After Tax | £1,729 | £1,848 | £2,077 | £2,313 | £2,612 | £10,578 |
| Change In Property Value | £5,500 | £5,638 | £10,401 | £13,285 | £15,289 | £50,113 |
| Net Return | £7,229 | £7,485 | £12,479 | £15,597 | £17,901 | £60,691 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change