Flat
L12
4 beds
2 baths
Hartington Road, West Derby, Liverpool L12
Initial Investment
£120,200First YearProfit From Rental Income
£18,930
↗ 16%After 5 Years
Change In Property Value
£47,665
↗ 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 | £17,280 | £17,626 | £18,066 | £18,518 | £18,981 | £90,471 |
| Total Expenses | £13,250 | £13,331 | £13,418 | £13,507 | £13,596 | £67,100 |
| Profit Before Tax | £4,030 | £4,295 | £4,649 | £5,011 | £5,385 | £23,370 |
| Profit After Tax | £3,264 | £3,479 | £3,765 | £4,059 | £4,362 | £18,930 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £8,064 | £8,375 | £13,753 | £17,043 | £19,359 | £66,595 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| 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