Flat L8 2 beds 1 bath

Chancellor Court, Liverpool L8

North West, England · L8

Initial Investment

First Year

£37,600First Year

Profit From Rental Income

After 5 Years

£5,822

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£31,426

↗ 26%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,904	£9,038	£9,263	£9,495	£9,780	£46,480
Total Expenses	£7,731	£7,790	£7,856	£7,923	£7,994	£39,293
Profit Before Tax	£1,173	£1,247	£1,408	£1,572	£1,786	£7,187
Profit After Tax	£950	£1,010	£1,140	£1,274	£1,447	£5,822
Change In Property Value	£3,660	£3,770	£7,119	£8,193	£8,684	£31,426
Net Return	£4,610	£4,780	£8,259	£9,467	£10,131	£37,247
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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