Flat
L1
1 bed
1 bath
Rs Ropemaker Place, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£50,485First YearProfit From Rental Income
£11,981
↗ 24%After 5 Years
Change In Property Value
£42,489
↗ 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 | £12,336 | £12,521 | £12,834 | £13,155 | £13,550 | £64,396 |
| Total Expenses | £9,778 | £9,842 | £9,917 | £9,993 | £10,075 | £49,605 |
| Profit Before Tax | £2,558 | £2,679 | £2,917 | £3,162 | £3,475 | £14,791 |
| Profit After Tax | £2,072 | £2,170 | £2,363 | £2,561 | £2,815 | £11,981 |
| Change In Property Value | £4,949 | £5,097 | £9,625 | £11,077 | £11,742 | £42,489 |
| Net Return | £7,020 | £7,267 | £11,988 | £13,639 | £14,556 | £54,470 |
| 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