Semi Detached
ST8
2 beds
1 bath
Station Road, Biddulph, Stoke-On-Trent ST8
Initial Investment
£61,000First YearProfit From Rental Income
£6,425
↗ 11%After 5 Years
Change In Property Value
£24,825
↗ 20%After 5 Years
Return On Investment
51%
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 | £7,500 | £7,650 | £7,841 | £8,037 | £8,238 | £39,267 |
| Total Expenses | £6,209 | £6,236 | £6,266 | £6,296 | £6,327 | £31,334 |
| Profit Before Tax | £1,291 | £1,414 | £1,576 | £1,741 | £1,911 | £7,932 |
| Profit After Tax | £1,045 | £1,145 | £1,276 | £1,410 | £1,548 | £6,425 |
| Change In Property Value | £2,500 | £2,550 | £5,202 | £6,763 | £7,811 | £24,825 |
| Net Return | £3,545 | £3,695 | £6,478 | £8,173 | £9,359 | £31,251 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 11% | 13% | 15% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change