Flat
L1
0 beds
0 baths
Crump Street, Baltic Triangle L1
North West, England · L1
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£5,713
↗ 18%After 5 Years
Change In Property Value
£27,590
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,200 | £7,308 | £7,418 | £7,603 | £7,793 | £37,322 |
| Total Expenses | £5,938 | £5,998 | £6,050 | £6,111 | £6,172 | £30,269 |
| Profit Before Tax | £1,263 | £1,310 | £1,367 | £1,492 | £1,621 | £7,053 |
| Profit After Tax | £1,023 | £1,061 | £1,108 | £1,209 | £1,313 | £5,713 |
| Change In Property Value | £3,000 | £5,665 | £6,520 | £6,911 | £5,494 | £27,590 |
| Net Return | £4,023 | £6,726 | £7,627 | £8,120 | £6,807 | £33,303 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change