Terraced
L11
2 beds
1 bath
Petherick Road, Croxteth, Liverpool L11
Initial Investment
£63,400First YearProfit From Rental Income
£9,057
↗ 14%After 5 Years
Change In Property Value
£25,818
↗ 20%After 5 Years
Return On Investment
55%
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 | £8,400 | £8,568 | £8,782 | £9,002 | £9,227 | £43,979 |
| Total Expenses | £6,498 | £6,526 | £6,558 | £6,591 | £6,624 | £32,797 |
| Profit Before Tax | £1,902 | £2,042 | £2,224 | £2,411 | £2,602 | £11,181 |
| Profit After Tax | £1,541 | £1,654 | £1,801 | £1,953 | £2,108 | £9,057 |
| Change In Property Value | £2,600 | £2,652 | £5,410 | £7,033 | £8,123 | £25,818 |
| Net Return | £4,141 | £4,306 | £7,212 | £8,986 | £10,231 | £34,875 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change