Flat
L1
1 bed
1 bath
5 Sir Thomas Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£28,600First YearProfit From Rental Income
£2,925
↗ 10%After 5 Years
Change In Property Value
£23,698
↗ 26%After 5 Years
Return On Investment
93%
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 | £6,876 | £6,979 | £7,154 | £7,332 | £7,552 | £35,894 |
| Total Expenses | £6,338 | £6,394 | £6,454 | £6,516 | £6,581 | £32,283 |
| Profit Before Tax | £538 | £585 | £699 | £816 | £972 | £3,611 |
| Profit After Tax | £436 | £474 | £566 | £661 | £787 | £2,925 |
| Change In Property Value | £2,760 | £2,843 | £5,368 | £6,178 | £6,549 | £23,698 |
| Net Return | £3,196 | £3,317 | £5,935 | £6,839 | £7,336 | £26,623 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change