Flat
L37
2 beds
1 bath
Chestnut View, Brows Lane, Formby L37
Initial Investment
£125,550First YearProfit From Rental Income
£20,071
↗ 16%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
56%
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 | £18,000 | £18,360 | £18,819 | £19,289 | £19,772 | £94,240 |
| Total Expenses | £13,719 | £13,801 | £13,890 | £13,981 | £14,071 | £69,461 |
| Profit Before Tax | £4,281 | £4,559 | £4,929 | £5,309 | £5,700 | £24,779 |
| Profit After Tax | £3,468 | £3,693 | £3,993 | £4,300 | £4,617 | £20,071 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £8,468 | £8,793 | £14,397 | £17,825 | £20,239 | £69,722 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change