Flat
L1
0 beds
0 baths
Nelson Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£37,960
↗ 32%After 5 Years
Change In Property Value
£96,596
↗ 26%After 5 Years
Return On Investment
112%
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 | £28,032 | £28,452 | £29,164 | £29,893 | £30,790 | £146,331 |
| Total Expenses | £19,681 | £19,769 | £19,883 | £20,000 | £20,133 | £99,467 |
| Profit Before Tax | £8,351 | £8,683 | £9,280 | £9,893 | £10,657 | £46,864 |
| Profit After Tax | £6,764 | £7,033 | £7,517 | £8,013 | £8,632 | £37,960 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £18,014 | £18,621 | £29,398 | £33,196 | £35,326 | £134,555 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change