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

£4,416

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

96%

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	£8,352	£8,561	£8,818	£41,907
Total Expenses	£7,167	£7,225	£7,288	£7,353	£7,422	£36,455
Profit Before Tax	£861	£923	£1,064	£1,208	£1,396	£5,452
Profit After Tax	£697	£748	£862	£978	£1,131	£4,416
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£3,997	£4,147	£7,280	£8,365	£8,961	£32,751
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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