Flat L8 1 bed 1 bath

Devonshire Road, Princes Park L8

North West, England · L8

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£6,170

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£29,623

↗ 26%After 5 Years

Return On Investment

101%

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	£8,700	£8,830	£9,051	£9,278	£9,556	£45,415
Total Expenses	£7,433	£7,492	£7,557	£7,623	£7,694	£37,798
Profit Before Tax	£1,267	£1,339	£1,495	£1,654	£1,862	£7,617
Profit After Tax	£1,027	£1,084	£1,211	£1,340	£1,508	£6,170
Change In Property Value	£3,450	£3,554	£6,710	£7,723	£8,186	£29,623
Net Return	£4,477	£4,638	£7,921	£9,063	£9,695	£35,793
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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