Flat
L22
0 beds
0 baths
Alexandra Road, Waterloo L22
North West, England · L22
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£94,559
↗ 40%After 5 Years
Change In Property Value
£180,312
↗ 26%After 5 Years
Return On Investment
118%
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 | £56,628 | £57,477 | £58,914 | £60,387 | £62,199 | £295,606 |
| Total Expenses | £35,435 | £35,566 | £35,753 | £35,944 | £36,168 | £178,866 |
| Profit Before Tax | £21,193 | £21,911 | £23,161 | £24,443 | £26,031 | £116,739 |
| Profit After Tax | £17,166 | £17,748 | £18,761 | £19,799 | £21,085 | £94,559 |
| Change In Property Value | £21,000 | £21,630 | £40,845 | £47,008 | £49,829 | £180,312 |
| Net Return | £38,166 | £39,378 | £59,605 | £66,807 | £70,914 | £274,871 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 30% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change