Flat
L1
2 beds
1 bath
Westminster Chambers, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£5,759
↗ 16%After 5 Years
Change In Property Value
£29,623
↗ 26%After 5 Years
Return On Investment
100%
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 | £8,592 | £8,721 | £8,939 | £9,162 | £9,437 | £44,851 |
| Total Expenses | £7,422 | £7,481 | £7,545 | £7,612 | £7,682 | £37,742 |
| Profit Before Tax | £1,170 | £1,240 | £1,393 | £1,551 | £1,755 | £7,110 |
| Profit After Tax | £948 | £1,005 | £1,129 | £1,256 | £1,422 | £5,759 |
| Change In Property Value | £3,450 | £3,554 | £6,710 | £7,723 | £8,186 | £29,623 |
| Net Return | £4,398 | £4,558 | £7,839 | £8,979 | £9,608 | £35,382 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change