Flat L8 1 bed 1 bath

Princes Court, 6 Croxteth Road, Liverpool, Merseyside L8

North West, England · L8

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£-1,069

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£16,743

↗ 26%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,740	£4,811	£4,931	£5,055	£5,206	£24,743
Total Expenses	£5,053	£5,106	£5,161	£5,217	£5,275	£25,812
Profit Before Tax	£-313	£-295	£-230	£-163	£-69	£-1,069
Profit After Tax	£-313	£-295	£-230	£-163	£-69	£-1,069
Change In Property Value	£1,950	£2,009	£3,793	£4,365	£4,627	£16,743
Net Return	£1,637	£1,714	£3,563	£4,203	£4,558	£15,675
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	8%	17%	21%	22%	76%

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