Flat
L1
4 beds
1 bath
Rodney Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£88,097
↗ 34%After 5 Years
Change In Property Value
£200,919
↗ 26%After 5 Years
Return On Investment
111%
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 | £58,308 | £59,183 | £60,662 | £62,179 | £64,044 | £304,376 |
| Total Expenses | £38,777 | £38,911 | £39,102 | £39,297 | £39,526 | £195,613 |
| Profit Before Tax | £19,531 | £20,272 | £21,561 | £22,882 | £24,518 | £108,762 |
| Profit After Tax | £15,820 | £16,420 | £17,464 | £18,534 | £19,859 | £88,097 |
| Change In Property Value | £23,400 | £24,102 | £45,513 | £52,381 | £55,524 | £200,919 |
| Net Return | £39,220 | £40,522 | £62,977 | £70,915 | £75,383 | £289,017 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change