Flat L8 2 beds 1 bath

Chancellor Court, Liverpool, Merseyside L8

North West, England · L8

Initial Investment

First Year

£36,250First Year

Profit From Rental Income

After 5 Years

£5,312

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£30,267

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,580	£8,709	£8,926	£9,150	£9,424	£44,789
Total Expenses	£7,520	£7,579	£7,643	£7,710	£7,780	£38,231
Profit Before Tax	£1,060	£1,130	£1,283	£1,440	£1,644	£6,558
Profit After Tax	£859	£915	£1,039	£1,166	£1,332	£5,312
Change In Property Value	£3,525	£3,631	£6,856	£7,891	£8,364	£30,267
Net Return	£4,384	£4,546	£7,895	£9,057	£9,696	£35,578
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%

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