Flat
L1
1 bed
1 bath
Nation Way, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£816
↗ 3%After 5 Years
Change In Property Value
£19,319
↗ 26%After 5 Years
Return On Investment
86%
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 | £5,604 | £5,688 | £5,830 | £5,976 | £6,155 | £29,254 |
| Total Expenses | £5,536 | £5,590 | £5,648 | £5,706 | £5,767 | £28,247 |
| Profit Before Tax | £68 | £98 | £183 | £270 | £389 | £1,007 |
| Profit After Tax | £55 | £79 | £148 | £219 | £315 | £816 |
| Change In Property Value | £2,250 | £2,318 | £4,376 | £5,037 | £5,339 | £19,319 |
| Net Return | £2,305 | £2,397 | £4,524 | £5,255 | £5,654 | £20,135 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 10% | 19% | 22% | 24% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change