Flat
L37
1 bed
1 bath
Chindit Close, Formby, Sefton L37
Initial Investment
£53,800First YearProfit From Rental Income
£4,094
↗ 8%After 5 Years
Change In Property Value
£21,846
↗ 20%After 5 Years
Return On Investment
48%
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 | £7,920 | £8,078 | £8,280 | £8,487 | £8,700 | £41,466 |
| Total Expenses | £7,156 | £7,218 | £7,281 | £7,346 | £7,410 | £36,411 |
| Profit Before Tax | £764 | £860 | £999 | £1,142 | £1,290 | £5,055 |
| Profit After Tax | £619 | £697 | £809 | £925 | £1,045 | £4,094 |
| Change In Property Value | £2,200 | £2,244 | £4,578 | £5,951 | £6,874 | £21,846 |
| Net Return | £2,819 | £2,941 | £5,387 | £6,876 | £7,918 | £25,941 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 15% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change