Flat
L1
2 beds
2 baths
Old Haymarket, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£22,472
↗ 30%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
114%
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 | £18,684 | £18,964 | £19,438 | £19,924 | £20,522 | £97,533 |
| Total Expenses | £13,787 | £13,861 | £13,952 | £14,044 | £14,146 | £69,790 |
| Profit Before Tax | £4,897 | £5,103 | £5,487 | £5,880 | £6,376 | £27,743 |
| Profit After Tax | £3,966 | £4,133 | £4,444 | £4,763 | £5,164 | £22,472 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £11,466 | £11,858 | £19,032 | £21,552 | £22,960 | £86,869 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change