Flat L8 2 beds 2 baths

Flat 13, 13 Croxteth Road, Liverpool L8

North West, England · L8

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£11,443

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

106%

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	£12,408	£12,594	£12,909	£13,232	£13,629	£64,771
Total Expenses	£9,986	£10,050	£10,125	£10,201	£10,283	£50,644
Profit Before Tax	£2,422	£2,544	£2,784	£3,031	£3,346	£14,127
Profit After Tax	£1,962	£2,061	£2,255	£2,455	£2,710	£11,443
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£7,062	£7,314	£12,175	£13,871	£14,811	£55,233
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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