Flat
L37
1 bed
1 bath
Chestnut View, Brows Lane, Formby, Liverpool L37
Initial Investment
£93,450First YearProfit From Rental Income
£13,224
↗ 14%After 5 Years
Change In Property Value
£37,735
↗ 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 | £13,680 | £13,954 | £14,302 | £14,660 | £15,027 | £71,623 |
| Total Expenses | £10,906 | £10,980 | £11,057 | £11,137 | £11,216 | £55,297 |
| Profit Before Tax | £2,774 | £2,974 | £3,245 | £3,523 | £3,810 | £16,326 |
| Profit After Tax | £2,247 | £2,409 | £2,628 | £2,854 | £3,086 | £13,224 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £6,047 | £6,285 | £10,535 | £13,133 | £14,959 | £50,958 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 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