Flat L5 2 beds 1 bath

Stanza Court, Liverpool L5

North West, England · L5

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£1,839

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£20,607

↗ 26%After 5 Years

Return On Investment

90%

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	£6,084	£6,175	£6,330	£6,488	£6,683	£31,759
Total Expenses	£5,782	£5,838	£5,896	£5,956	£6,018	£29,489
Profit Before Tax	£302	£338	£434	£532	£665	£2,270
Profit After Tax	£244	£274	£351	£431	£538	£1,839
Change In Property Value	£2,400	£2,472	£4,668	£5,372	£5,695	£20,607
Net Return	£2,644	£2,746	£5,019	£5,804	£6,233	£22,446
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change