Flat
L22
0 beds
1 bath
Crosby Road North, Crosby, Liverpool L22
North West, England · L22
View property listing
Initial Investment
£13,000First YearProfit From Rental Income
£14,796
↗ 114%After 5 Years
Change In Property Value
£10,304
↗ 26%After 5 Years
Return On Investment
193%
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 | £7,800 | £7,917 | £8,115 | £8,318 | £8,567 | £40,717 |
| Total Expenses | £4,367 | £4,425 | £4,487 | £4,552 | £4,619 | £22,450 |
| Profit Before Tax | £3,433 | £3,492 | £3,627 | £3,766 | £3,948 | £18,267 |
| Profit After Tax | £2,781 | £2,829 | £2,938 | £3,051 | £3,198 | £14,796 |
| Change In Property Value | £1,200 | £1,236 | £2,334 | £2,686 | £2,847 | £10,304 |
| Net Return | £3,981 | £4,065 | £5,272 | £5,737 | £6,045 | £25,100 |
| Return From Rental Income (%) | 21% | 22% | 23% | 23% | 25% | 114% |
| Total Net Return (%) | 31% | 31% | 41% | 44% | 47% | 193% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change