Flat
L8
2 beds
1 bath
Windermere Terrace, Princes Park L8
North West, England · L8
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£17,291
↗ 26%After 5 Years
Change In Property Value
£56,670
↗ 26%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,056 | £16,297 | £16,704 | £17,122 | £17,636 | £83,814 |
| Total Expenses | £12,334 | £12,404 | £12,488 | £12,574 | £12,668 | £62,467 |
| Profit Before Tax | £3,722 | £3,893 | £4,216 | £4,548 | £4,968 | £21,347 |
| Profit After Tax | £3,015 | £3,153 | £3,415 | £3,684 | £4,024 | £17,291 |
| Change In Property Value | £6,600 | £6,798 | £12,837 | £14,774 | £15,661 | £56,670 |
| Net Return | £9,615 | £9,951 | £16,252 | £18,458 | £19,685 | £73,961 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change