Flat
L8
1 bed
1 bath
Princes Court, 6 Croxteth Road, Liverpool, Merseyside L8
North West, England · L8
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-244
↘ -1%After 5 Years
Change In Property Value
£16,743
↗ 26%After 5 Years
Return On Investment
80%
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 | £4,920 | £4,994 | £5,119 | £5,247 | £5,404 | £25,683 |
| Total Expenses | £5,071 | £5,124 | £5,180 | £5,236 | £5,295 | £25,906 |
| Profit Before Tax | £-151 | £-130 | £-61 | £10 | £109 | £-223 |
| Profit After Tax | £-151 | £-130 | £-61 | £10 | £88 | £-244 |
| Change In Property Value | £1,950 | £2,009 | £3,793 | £4,365 | £4,627 | £16,743 |
| Net Return | £1,799 | £1,878 | £3,732 | £4,375 | £4,715 | £16,500 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 9% | 9% | 18% | 21% | 23% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change