Flat L8 2 beds 1 bath

Chancellor Court, Liverpool L8

North West, England · L8

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£8,519

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

103%

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	£10,584	£10,743	£11,011	£11,287	£11,625	£55,250
Total Expenses	£8,811	£8,873	£8,943	£9,014	£9,091	£44,733
Profit Before Tax	£1,773	£1,870	£2,068	£2,272	£2,534	£10,517
Profit After Tax	£1,436	£1,514	£1,675	£1,841	£2,053	£8,519
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£5,786	£5,995	£10,136	£11,578	£12,375	£45,869
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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