Flat L25 2 beds 1 bath

Woodsome Park, Woolton L25

L25

Initial Investment

First Year

£53,800First Year

Profit From Rental Income

After 5 Years

£1,346

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£21,846

↗ 20%After 5 Years

Return On Investment

43%

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	£7,344	£7,528	£7,716	£7,909	£37,696
Total Expenses	£7,084	£7,145	£7,206	£7,269	£7,331	£36,034
Profit Before Tax	£116	£199	£322	£447	£578	£1,662
Profit After Tax	£94	£161	£261	£362	£468	£1,346
Change In Property Value	£2,200	£2,244	£4,578	£5,951	£6,874	£21,846
Net Return	£2,294	£2,405	£4,838	£6,313	£7,342	£23,193
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	4%	4%	9%	12%	14%	43%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense