Flat
L1
1 bed
1 bath
Roscoe Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£10,090
↗ 22%After 5 Years
Change In Property Value
£38,638
↗ 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 | £11,208 | £11,376 | £11,661 | £11,952 | £12,311 | £58,507 |
| Total Expenses | £9,072 | £9,135 | £9,206 | £9,279 | £9,358 | £46,050 |
| Profit Before Tax | £2,136 | £2,241 | £2,454 | £2,673 | £2,953 | £12,457 |
| Profit After Tax | £1,730 | £1,815 | £1,988 | £2,165 | £2,392 | £10,090 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £6,230 | £6,450 | £10,740 | £12,238 | £13,069 | £48,729 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change