Flat
L17
2 beds
1 bath
Croxteth Drive, Liverpool L17
Initial Investment
£80,600First YearProfit From Rental Income
£10,371
↗ 13%After 5 Years
Change In Property Value
£32,770
↗ 20%After 5 Years
Return On Investment
54%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,880 | £12,118 | £12,421 | £12,731 | £13,049 | £62,199 |
| Total Expenses | £9,734 | £9,804 | £9,877 | £9,952 | £10,027 | £49,395 |
| Profit Before Tax | £2,146 | £2,313 | £2,543 | £2,779 | £3,023 | £12,804 |
| Profit After Tax | £1,738 | £1,874 | £2,060 | £2,251 | £2,448 | £10,371 |
| Change In Property Value | £3,300 | £3,366 | £6,867 | £8,927 | £10,310 | £32,770 |
| Net Return | £5,038 | £5,240 | £8,927 | £11,177 | £12,759 | £43,140 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 7% | 11% | 14% | 16% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change