Flat
L1
2 beds
1 bath
Madison Square, Liverpool, Merseyside L1
North West, England · L1
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£4,626
↗ 14%After 5 Years
Change In Property Value
£27,047
↗ 26%After 5 Years
Return On Investment
97%
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 | £7,872 | £7,990 | £8,190 | £8,395 | £8,646 | £41,093 |
| Total Expenses | £6,953 | £7,011 | £7,074 | £7,138 | £7,206 | £35,382 |
| Profit Before Tax | £919 | £979 | £1,116 | £1,256 | £1,440 | £5,711 |
| Profit After Tax | £744 | £793 | £904 | £1,018 | £1,167 | £4,626 |
| Change In Property Value | £3,150 | £3,245 | £6,127 | £7,051 | £7,474 | £27,047 |
| Net Return | £3,894 | £4,038 | £7,031 | £8,069 | £8,641 | £31,673 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change