Flat
L1
1 bed
1 bath
Strand Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£3,930
↗ 13%After 5 Years
Change In Property Value
£25,746
↗ 26%After 5 Years
Return On Investment
96%
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 | £7,476 | £7,588 | £7,778 | £7,972 | £8,211 | £39,026 |
| Total Expenses | £6,713 | £6,770 | £6,832 | £6,896 | £6,962 | £34,173 |
| Profit Before Tax | £763 | £818 | £946 | £1,077 | £1,249 | £4,852 |
| Profit After Tax | £618 | £662 | £766 | £872 | £1,012 | £3,930 |
| Change In Property Value | £2,999 | £3,088 | £5,832 | £6,712 | £7,115 | £25,746 |
| Net Return | £3,616 | £3,751 | £6,598 | £7,584 | £8,127 | £29,676 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change