Flat
L12
1 bed
1 bath
Eaton Road, West Derby, Liverpool, Merseyside L12
Initial Investment
£48,976First YearProfit From Rental Income
£2,961
↗ 6%After 5 Years
Change In Property Value
£19,850
↗ 20%After 5 Years
Return On Investment
47%
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 | £7,200 | £7,344 | £7,528 | £7,716 | £7,909 | £37,696 |
| Total Expenses | £6,686 | £6,746 | £6,807 | £6,870 | £6,932 | £34,040 |
| Profit Before Tax | £514 | £598 | £720 | £846 | £977 | £3,656 |
| Profit After Tax | £417 | £484 | £583 | £685 | £791 | £2,961 |
| Change In Property Value | £1,999 | £2,039 | £4,160 | £5,407 | £6,246 | £19,850 |
| Net Return | £2,416 | £2,523 | £4,743 | £6,093 | £7,037 | £22,811 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change