Flat
L1
2 beds
2 baths
Hurst Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£50,200First YearProfit From Rental Income
£11,859
↗ 24%After 5 Years
Change In Property Value
£42,245
↗ 26%After 5 Years
Return On Investment
108%
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 | £12,264 | £12,448 | £12,759 | £13,078 | £13,470 | £64,020 |
| Total Expenses | £9,733 | £9,797 | £9,872 | £9,947 | £10,029 | £49,379 |
| Profit Before Tax | £2,531 | £2,650 | £2,888 | £3,131 | £3,441 | £14,641 |
| Profit After Tax | £2,050 | £2,147 | £2,339 | £2,536 | £2,787 | £11,859 |
| Change In Property Value | £4,920 | £5,068 | £9,569 | £11,013 | £11,674 | £42,245 |
| Net Return | £6,970 | £7,214 | £11,908 | £13,549 | £14,462 | £54,104 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change