Flat
L1
1 bed
1 bath
Wood Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£36,100First YearProfit From Rental Income
£6,031
↗ 17%After 5 Years
Change In Property Value
£30,138
↗ 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 | £8,748 | £8,879 | £9,101 | £9,329 | £9,609 | £45,666 |
| Total Expenses | £7,517 | £7,576 | £7,641 | £7,708 | £7,778 | £38,220 |
| Profit Before Tax | £1,231 | £1,303 | £1,460 | £1,621 | £1,830 | £7,446 |
| Profit After Tax | £997 | £1,056 | £1,183 | £1,313 | £1,483 | £6,031 |
| Change In Property Value | £3,510 | £3,615 | £6,827 | £7,857 | £8,329 | £30,138 |
| Net Return | £4,507 | £4,671 | £8,010 | £9,170 | £9,811 | £36,169 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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