Flat ST4 0 beds 3 baths

HMO At Linley Road, Hartshill, Stoke On Trent ST4

West Midlands, England · ST4

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£10,149

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£48,974

↗ 23%After 5 Years

Return On Investment

90%

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	£13,968	£14,178	£14,532	£14,895	£15,342	£72,915
Total Expenses	£11,927	£11,994	£12,072	£12,152	£12,240	£60,385
Profit Before Tax	£2,041	£2,184	£2,460	£2,743	£3,102	£12,529
Profit After Tax	£1,653	£1,769	£1,992	£2,222	£2,513	£10,149
Change In Property Value	£5,375	£5,509	£10,165	£12,983	£14,942	£48,974
Net Return	£7,028	£7,278	£12,157	£15,204	£17,455	£59,123
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	19%	23%	27%	90%

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