Flat
L1
2 beds
2 baths
Greenland Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£17,417
↗ 32%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
116%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £10,582 | £10,649 | £10,729 | £10,810 | £10,899 | £53,668 |
| Profit Before Tax | £3,819 | £3,967 | £4,253 | £4,546 | £4,918 | £21,502 |
| Profit After Tax | £3,093 | £3,213 | £3,445 | £3,682 | £3,984 | £17,417 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £8,493 | £8,775 | £13,948 | £15,770 | £16,797 | £63,783 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change