Flat
L23
1 bed
1 bath
Victoria Road West, Crosby L23
Initial Investment
£37,000First YearProfit From Rental Income
£16,130
↗ 44%After 5 Years
Change In Property Value
£14,895
↗ 20%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,600 | £9,792 | £10,037 | £10,288 | £10,545 | £50,261 |
| Total Expenses | £5,936 | £6,001 | £6,068 | £6,137 | £6,206 | £30,348 |
| Profit Before Tax | £3,664 | £3,791 | £3,969 | £4,150 | £4,339 | £19,914 |
| Profit After Tax | £2,968 | £3,071 | £3,215 | £3,362 | £3,515 | £16,130 |
| Change In Property Value | £1,500 | £1,530 | £3,121 | £4,058 | £4,686 | £14,895 |
| Net Return | £4,468 | £4,601 | £6,336 | £7,419 | £8,201 | £31,025 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 9% | 44% |
| Total Net Return (%) | 12% | 12% | 17% | 20% | 22% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change