Flat
L1
3 beds
2 baths
Cornhill, Liverpool, Merseyside L1
North West, England · L1
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£28,073
↗ 31%After 5 Years
Change In Property Value
£75,989
↗ 26%After 5 Years
Return On Investment
113%
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 | £22,056 | £22,387 | £22,947 | £23,520 | £24,226 | £115,135 |
| Total Expenses | £15,910 | £15,989 | £16,088 | £16,189 | £16,302 | £80,477 |
| Profit Before Tax | £6,146 | £6,398 | £6,859 | £7,331 | £7,924 | £34,658 |
| Profit After Tax | £4,978 | £5,182 | £5,556 | £5,938 | £6,418 | £28,073 |
| Change In Property Value | £8,850 | £9,116 | £17,213 | £19,811 | £20,999 | £75,989 |
| Net Return | £13,828 | £14,298 | £22,769 | £25,749 | £27,417 | £104,062 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change