Flat
L8
2 beds
1 bath
Windermere Terrace, Princes Park L8
North West, England · L8
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£23,541
↗ 35%After 5 Years
Change In Property Value
£60,699
↗ 28%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,056 | £16,297 | £16,541 | £16,955 | £17,379 | £83,228 |
| Total Expenses | £10,684 | £10,758 | £10,824 | £10,907 | £10,992 | £54,165 |
| Profit Before Tax | £5,372 | £5,539 | £5,718 | £6,048 | £6,387 | £29,063 |
| Profit After Tax | £4,351 | £4,486 | £4,631 | £4,899 | £5,173 | £23,541 |
| Change In Property Value | £6,600 | £12,463 | £14,344 | £15,204 | £12,088 | £60,699 |
| Net Return | £10,951 | £16,949 | £18,975 | £20,103 | £17,261 | £84,240 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change