Flat
L1
1 bed
1 bath
Roscoe Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£68,785First YearProfit From Rental Income
£19,486
↗ 28%After 5 Years
Change In Property Value
£58,202
↗ 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 | £16,884 | £17,137 | £17,566 | £18,005 | £18,545 | £88,137 |
| Total Expenses | £12,653 | £12,724 | £12,810 | £12,898 | £12,995 | £64,080 |
| Profit Before Tax | £4,231 | £4,413 | £4,756 | £5,107 | £5,550 | £24,057 |
| Profit After Tax | £3,427 | £3,575 | £3,852 | £4,137 | £4,496 | £19,486 |
| Change In Property Value | £6,779 | £6,982 | £13,184 | £15,174 | £16,084 | £58,202 |
| Net Return | £10,206 | £10,556 | £17,036 | £19,310 | £20,580 | £77,688 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 28% |
| Total Net Return (%) | 15% | 15% | 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