Flat
L1
1 bed
1 bath
Colquitt Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£9,003
↗ 21%After 5 Years
Change In Property Value
£36,062
↗ 26%After 5 Years
Return On Investment
105%
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 | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £8,605 | £8,666 | £8,736 | £8,807 | £8,883 | £43,697 |
| Profit Before Tax | £1,896 | £1,991 | £2,188 | £2,390 | £2,650 | £11,115 |
| Profit After Tax | £1,535 | £1,613 | £1,772 | £1,936 | £2,146 | £9,003 |
| Change In Property Value | £4,200 | £4,326 | £8,169 | £9,402 | £9,966 | £36,062 |
| Net Return | £5,735 | £5,939 | £9,941 | £11,338 | £12,112 | £45,065 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change