Flat L22 0 beds 1 bath

Crosby Gardens, Crosby Road North, Waterloo, Liverpool L22

North West, England · L22

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£-5,274

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£18,031

↗ 26%After 5 Years

Return On Investment

58%

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	£4,056	£4,117	£4,220	£4,325	£4,455	£21,173
Total Expenses	£5,183	£5,235	£5,288	£5,343	£5,398	£26,447
Profit Before Tax	£-1,127	£-1,118	£-1,068	£-1,017	£-943	£-5,274
Profit After Tax	£-1,127	£-1,118	£-1,068	£-1,017	£-943	£-5,274
Change In Property Value	£2,100	£2,163	£4,084	£4,701	£4,983	£18,031
Net Return	£973	£1,045	£3,016	£3,683	£4,040	£12,757
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	4%	5%	14%	17%	18%	58%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change