Flat
L22
0 beds
1 bath
Crosby Road North, Crosby, Liverpool L22
North West, England · L22
View property listing
Initial Investment
£13,000First YearProfit From Rental Income
£-7,497
↘ -58%After 5 Years
Change In Property Value
£10,304
↗ 26%After 5 Years
Return On Investment
22%
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 | £2,316 | £2,351 | £2,410 | £2,470 | £2,544 | £12,090 |
| Total Expenses | £3,819 | £3,868 | £3,917 | £3,967 | £4,017 | £19,587 |
| Profit Before Tax | £-1,503 | £-1,517 | £-1,507 | £-1,497 | £-1,473 | £-7,497 |
| Profit After Tax | £-1,503 | £-1,517 | £-1,507 | £-1,497 | £-1,473 | £-7,497 |
| Change In Property Value | £1,200 | £1,236 | £2,334 | £2,686 | £2,847 | £10,304 |
| Net Return | £-303 | £-281 | £827 | £1,189 | £1,374 | £2,806 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -11% | -58% |
| Total Net Return (%) | -2% | -2% | 6% | 9% | 11% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change