Flat
L1
4 beds
4 baths
Rodney Street, Merseyside L1
North West, England · L1
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£102,316
↗ 34%After 5 Years
Change In Property Value
£230,542
↗ 26%After 5 Years
Return On Investment
110%
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 | £66,900 | £67,903 | £69,601 | £71,341 | £73,481 | £349,227 |
| Total Expenses | £44,199 | £44,345 | £44,558 | £44,776 | £45,033 | £222,912 |
| Profit Before Tax | £22,701 | £23,558 | £25,043 | £26,565 | £28,449 | £126,315 |
| Profit After Tax | £18,388 | £19,082 | £20,285 | £21,518 | £23,043 | £102,316 |
| Change In Property Value | £26,850 | £27,656 | £52,223 | £60,104 | £63,710 | £230,542 |
| Net Return | £45,238 | £46,738 | £72,508 | £81,621 | £86,753 | £332,857 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change