Flat
L1
0 beds
1 bath
Nation Way, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£28,885First YearProfit From Rental Income
£3,046
↗ 11%After 5 Years
Change In Property Value
£23,943
↗ 26%After 5 Years
Return On Investment
93%
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 | £6,948 | £7,052 | £7,229 | £7,409 | £7,632 | £36,270 |
| Total Expenses | £6,383 | £6,439 | £6,500 | £6,562 | £6,626 | £32,509 |
| Profit Before Tax | £565 | £613 | £729 | £848 | £1,005 | £3,760 |
| Profit After Tax | £458 | £497 | £590 | £687 | £814 | £3,046 |
| Change In Property Value | £2,789 | £2,872 | £5,424 | £6,242 | £6,617 | £23,943 |
| Net Return | £3,246 | £3,369 | £6,014 | £6,929 | £7,431 | £26,989 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change