Flat
L1
2 beds
1 bath
Chancery House, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£10,748
↗ 23%After 5 Years
Change In Property Value
£39,926
↗ 26%After 5 Years
Return On Investment
107%
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 | £11,592 | £11,766 | £12,060 | £12,362 | £12,732 | £60,512 |
| Total Expenses | £9,309 | £9,372 | £9,445 | £9,519 | £9,598 | £47,243 |
| Profit Before Tax | £2,283 | £2,394 | £2,615 | £2,843 | £3,134 | £13,269 |
| Profit After Tax | £1,849 | £1,939 | £2,119 | £2,303 | £2,539 | £10,748 |
| Change In Property Value | £4,650 | £4,790 | £9,044 | £10,409 | £11,034 | £39,926 |
| Net Return | £6,499 | £6,728 | £11,163 | £12,712 | £13,572 | £50,674 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change