Flat
L1
3 beds
3 baths
Greenland Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£38,325
↗ 32%After 5 Years
Change In Property Value
£96,596
↗ 26%After 5 Years
Return On Investment
113%
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 | £28,128 | £28,550 | £29,264 | £29,995 | £30,895 | £146,832 |
| Total Expenses | £19,691 | £19,779 | £19,893 | £20,010 | £20,143 | £99,517 |
| Profit Before Tax | £8,437 | £8,771 | £9,370 | £9,985 | £10,752 | £47,315 |
| Profit After Tax | £6,834 | £7,104 | £7,590 | £8,088 | £8,709 | £38,325 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £18,084 | £18,692 | £29,471 | £33,271 | £35,403 | £134,921 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change