Terraced ST7 2 beds 1 bath

Chapel Lane, Harriseahead, Stoke On Trent ST7

West Midlands, England · ST7

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£3,007

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£28,473

↗ 23%After 5 Years

Return On Investment

82%

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	£6,624	£6,723	£6,891	£7,064	£7,276	£34,578
Total Expenses	£6,122	£6,143	£6,171	£6,199	£6,231	£30,866
Profit Before Tax	£502	£580	£721	£865	£1,045	£3,713
Profit After Tax	£407	£470	£584	£700	£846	£3,007
Change In Property Value	£3,125	£3,203	£5,910	£7,548	£8,687	£28,473
Net Return	£3,532	£3,673	£6,494	£8,249	£9,533	£31,480
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	21%	25%	82%

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