Flat
L23
2 beds
1 bath
Burbo Bank Road South, Blundellsands L23
Initial Investment
£109,500First YearProfit From Rental Income
£16,647
↗ 15%After 5 Years
Change In Property Value
£43,693
↗ 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 | £15,840 | £16,157 | £16,561 | £16,975 | £17,399 | £82,931 |
| Total Expenses | £12,313 | £12,390 | £12,474 | £12,559 | £12,644 | £62,379 |
| Profit Before Tax | £3,528 | £3,767 | £4,087 | £4,416 | £4,755 | £20,552 |
| Profit After Tax | £2,857 | £3,051 | £3,311 | £3,577 | £3,852 | £16,647 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £7,257 | £7,539 | £12,466 | £15,479 | £17,599 | £60,340 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 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