Flat L8 2 beds 2 baths

Flat 13, 13 Croxteth Road, Liverpool L8

North West, England · L8

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£14,448

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

111%

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	£13,620	£13,824	£14,170	£14,524	£14,960	£71,098
Total Expenses	£10,504	£10,570	£10,647	£10,727	£10,813	£53,261
Profit Before Tax	£3,117	£3,254	£3,522	£3,797	£4,147	£17,838
Profit After Tax	£2,524	£2,636	£2,853	£3,076	£3,359	£14,448
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£7,924	£8,198	£13,356	£15,164	£16,172	£60,814
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	111%

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