Flat
L1
2 beds
1 bath
Hudson Gardens, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£13,380
↗ 25%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
109%
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 | £13,128 | £13,325 | £13,658 | £13,999 | £14,419 | £68,530 |
| Total Expenses | £10,256 | £10,322 | £10,398 | £10,476 | £10,561 | £52,012 |
| Profit Before Tax | £2,872 | £3,003 | £3,260 | £3,524 | £3,859 | £16,518 |
| Profit After Tax | £2,326 | £2,433 | £2,641 | £2,854 | £3,126 | £13,380 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £7,576 | £7,840 | £12,852 | £14,606 | £15,583 | £58,458 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change