Terraced ST4 2 beds 1 bath

Longton Road, Stoke-On-Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£20,022

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£63,780

↗ 23%After 5 Years

Return On Investment

97%

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	£17,640	£17,905	£18,352	£18,811	£19,375	£92,083
Total Expenses	£13,373	£13,411	£13,466	£13,523	£13,590	£67,364
Profit Before Tax	£4,267	£4,494	£4,886	£5,288	£5,785	£24,719
Profit After Tax	£3,456	£3,640	£3,957	£4,283	£4,686	£20,022
Change In Property Value	£7,000	£7,175	£13,238	£16,908	£19,459	£63,780
Net Return	£10,456	£10,815	£17,195	£21,191	£24,145	£83,802
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	24%	28%	97%

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