Flat
L1
1 bed
1 bath
Victoria Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£41,200First YearProfit From Rental Income
£8,140
↗ 20%After 5 Years
Change In Property Value
£34,517
↗ 26%After 5 Years
Return On Investment
104%
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 | £10,020 | £10,170 | £10,425 | £10,685 | £11,006 | £52,306 |
| Total Expenses | £8,318 | £8,379 | £8,448 | £8,518 | £8,593 | £42,256 |
| Profit Before Tax | £1,702 | £1,791 | £1,977 | £2,167 | £2,413 | £10,050 |
| Profit After Tax | £1,378 | £1,451 | £1,601 | £1,756 | £1,955 | £8,140 |
| Change In Property Value | £4,020 | £4,141 | £7,819 | £8,999 | £9,539 | £34,517 |
| Net Return | £5,398 | £5,591 | £9,420 | £10,754 | £11,493 | £42,657 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change