Flat
L1
2 beds
1 bath
Henry Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£13,809
↗ 25%After 5 Years
Change In Property Value
£46,366
↗ 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 | £13,452 | £13,654 | £13,995 | £14,345 | £14,775 | £70,221 |
| Total Expenses | £10,487 | £10,553 | £10,630 | £10,709 | £10,795 | £53,173 |
| Profit Before Tax | £2,965 | £3,101 | £3,365 | £3,636 | £3,981 | £17,048 |
| Profit After Tax | £2,402 | £2,512 | £2,726 | £2,945 | £3,224 | £13,809 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £7,802 | £8,074 | £13,229 | £15,033 | £16,038 | £60,175 |
| 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