Flat
L12
2 beds
1 bath
Glan Aber Park, Liverpool L12
Initial Investment
£65,800First YearProfit From Rental Income
£6,947
↗ 11%After 5 Years
Change In Property Value
£26,811
↗ 20%After 5 Years
Return On Investment
51%
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 | £9,720 | £9,914 | £10,162 | £10,416 | £10,677 | £50,890 |
| Total Expenses | £8,328 | £8,394 | £8,461 | £8,531 | £8,599 | £42,313 |
| Profit Before Tax | £1,392 | £1,521 | £1,701 | £1,886 | £2,077 | £8,577 |
| Profit After Tax | £1,127 | £1,232 | £1,378 | £1,527 | £1,683 | £6,947 |
| Change In Property Value | £2,700 | £2,754 | £5,618 | £7,304 | £8,436 | £26,811 |
| Net Return | £3,827 | £3,986 | £6,996 | £8,831 | £10,118 | £33,759 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 11% | 13% | 15% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change