Flat
L23
2 beds
2 baths
The Knowles, 2 Blundellsands Road West, Crosby, Liverpool L23
Initial Investment
£104,150First YearProfit From Rental Income
£15,506
↗ 15%After 5 Years
Change In Property Value
£41,707
↗ 20%After 5 Years
Return On Investment
55%
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 | £15,120 | £15,422 | £15,808 | £16,203 | £16,608 | £79,162 |
| Total Expenses | £11,844 | £11,920 | £12,002 | £12,085 | £12,168 | £60,018 |
| Profit Before Tax | £3,276 | £3,502 | £3,806 | £4,118 | £4,440 | £19,144 |
| Profit After Tax | £2,654 | £2,837 | £3,083 | £3,336 | £3,597 | £15,506 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £13,122 | £41,707 |
| Net Return | £6,854 | £7,121 | £11,823 | £14,697 | £16,719 | £57,213 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change