Flat L8 3 beds 2 baths

Chancellor Court, Liverpool L8

North West, England · L8

Initial Investment

First Year

£45,250First Year

Profit From Rental Income

After 5 Years

£8,802

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£37,994

↗ 26%After 5 Years

Return On Investment

103%

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	£10,764	£10,925	£11,199	£11,479	£11,823	£56,190
Total Expenses	£8,928	£8,991	£9,061	£9,133	£9,210	£45,323
Profit Before Tax	£1,836	£1,935	£2,138	£2,346	£2,613	£10,867
Profit After Tax	£1,487	£1,567	£1,732	£1,900	£2,117	£8,802
Change In Property Value	£4,425	£4,558	£8,607	£9,905	£10,500	£37,994
Net Return	£5,912	£6,125	£10,338	£11,805	£12,616	£46,797
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	14%	23%	26%	28%	103%

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