Flat
L1
2 beds
2 baths
One Park West, 31 Strand Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£51,700First YearProfit From Rental Income
£12,608
↗ 24%After 5 Years
Change In Property Value
£43,532
↗ 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 | £12,672 | £12,862 | £13,184 | £13,513 | £13,919 | £66,150 |
| Total Expenses | £9,972 | £10,037 | £10,112 | £10,189 | £10,272 | £50,584 |
| Profit Before Tax | £2,700 | £2,825 | £3,071 | £3,324 | £3,646 | £15,566 |
| Profit After Tax | £2,187 | £2,288 | £2,488 | £2,692 | £2,953 | £12,608 |
| Change In Property Value | £5,070 | £5,222 | £9,861 | £11,349 | £12,030 | £43,532 |
| Net Return | £7,257 | £7,510 | £12,349 | £14,042 | £14,984 | £56,141 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| 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