Flat
L1
1 bed
1 bath
Madison Square, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£5,284
↗ 16%After 5 Years
Change In Property Value
£28,335
↗ 26%After 5 Years
Return On Investment
99%
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 | £8,256 | £8,380 | £8,589 | £8,804 | £9,068 | £43,097 |
| Total Expenses | £7,190 | £7,248 | £7,312 | £7,377 | £7,447 | £36,574 |
| Profit Before Tax | £1,066 | £1,132 | £1,277 | £1,427 | £1,622 | £6,523 |
| Profit After Tax | £864 | £917 | £1,035 | £1,156 | £1,314 | £5,284 |
| Change In Property Value | £3,300 | £3,399 | £6,418 | £7,387 | £7,830 | £28,335 |
| Net Return | £4,164 | £4,316 | £7,453 | £8,543 | £9,144 | £33,619 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change