Semi Detached
ST3
2 beds
1 bath
Axon Crescent, Stoke-On-Trent ST3
West Midlands, England · ST3
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£3,585
↗ 7%After 5 Years
Change In Property Value
£38,723
↗ 23%After 5 Years
Return On Investment
81%
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 | £8,676 | £8,806 | £9,026 | £9,252 | £9,530 | £45,290 |
| Total Expenses | £8,112 | £8,137 | £8,170 | £8,203 | £8,242 | £40,864 |
| Profit Before Tax | £564 | £669 | £857 | £1,049 | £1,288 | £4,426 |
| Profit After Tax | £457 | £542 | £694 | £850 | £1,043 | £3,585 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £4,707 | £4,898 | £8,731 | £11,115 | £12,858 | £42,309 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change