Flat
L8
1 bed
1 bath
Princes Court, 6 Croxteth Road, Liverpool, Merseyside L8
North West, England · L8
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£978
↗ 5%After 5 Years
Change In Property Value
£17,934
↗ 28%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,740 | £4,811 | £4,883 | £5,005 | £5,130 | £24,570 |
| Total Expenses | £4,565 | £4,622 | £4,671 | £4,725 | £4,780 | £23,363 |
| Profit Before Tax | £175 | £189 | £213 | £281 | £351 | £1,207 |
| Profit After Tax | £141 | £153 | £172 | £227 | £284 | £978 |
| Change In Property Value | £1,950 | £3,682 | £4,238 | £4,492 | £3,571 | £17,934 |
| Net Return | £2,091 | £3,835 | £4,410 | £4,720 | £3,855 | £18,911 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 10% | 19% | 22% | 23% | 19% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change