Flat
L22
3 beds
2 baths
Park Terrace, Crosby L22
North West, England · L22
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£15,575
↗ 23%After 5 Years
Change In Property Value
£57,957
↗ 26%After 5 Years
Return On Investment
107%
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 | £15,816 | £16,053 | £16,455 | £16,866 | £17,372 | £82,562 |
| Total Expenses | £12,508 | £12,578 | £12,661 | £12,746 | £12,840 | £63,334 |
| Profit Before Tax | £3,308 | £3,475 | £3,793 | £4,120 | £4,532 | £19,228 |
| Profit After Tax | £2,679 | £2,815 | £3,073 | £3,337 | £3,671 | £15,575 |
| Change In Property Value | £6,750 | £6,953 | £13,129 | £15,110 | £16,016 | £57,957 |
| Net Return | £9,429 | £9,767 | £16,201 | £18,447 | £19,688 | £73,532 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change