Flat L22 0 beds 1 bath

Crosby Gardens, Crosby Road North, Waterloo, Liverpool L22

North West, England · L22

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£13,866

↗ 73%After 5 Years

Change In Property Value

After 5 Years

£15,455

↗ 26%After 5 Years

Return On Investment

154%

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	£8,400	£8,526	£8,739	£8,958	£9,226	£43,849
Total Expenses	£5,221	£5,279	£5,343	£5,409	£5,479	£26,731
Profit Before Tax	£3,180	£3,247	£3,396	£3,549	£3,748	£17,118
Profit After Tax	£2,575	£2,630	£2,751	£2,874	£3,036	£13,866
Change In Property Value	£1,800	£1,854	£3,501	£4,029	£4,271	£15,455
Net Return	£4,375	£4,484	£6,252	£6,904	£7,307	£29,321
Return From Rental Income (%)	14%	14%	14%	15%	16%	73%
Total Net Return (%)	23%	24%	33%	36%	38%	154%

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