Flat L8 2 beds 1 bath

Chancellor Court, Crown Street, Liverpool L8

North West, England · L8

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£7,539

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£30,349

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,028	£8,148	£8,271	£8,477	£8,689	£41,614
Total Expenses	£6,342	£6,404	£6,457	£6,520	£6,584	£32,307
Profit Before Tax	£1,686	£1,744	£1,813	£1,958	£2,106	£9,307
Profit After Tax	£1,366	£1,413	£1,469	£1,586	£1,706	£7,539
Change In Property Value	£3,300	£6,232	£7,172	£7,602	£6,044	£30,349
Net Return	£4,666	£7,644	£8,641	£9,188	£7,749	£37,888
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change