Flat
L13
2 beds
1 bath
Evenson Way, Old Swan, Liverpool, Merseyside L13
Initial Investment
£58,600First YearProfit From Rental Income
£6,609
↗ 11%After 5 Years
Change In Property Value
£23,832
↗ 20%After 5 Years
Return On Investment
52%
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 | £9,000 | £9,180 | £9,409 | £9,645 | £9,886 | £47,120 |
| Total Expenses | £7,661 | £7,725 | £7,791 | £7,858 | £7,925 | £38,960 |
| Profit Before Tax | £1,339 | £1,455 | £1,619 | £1,786 | £1,961 | £8,160 |
| Profit After Tax | £1,085 | £1,179 | £1,311 | £1,447 | £1,588 | £6,609 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £3,485 | £3,627 | £6,305 | £7,939 | £9,087 | £30,442 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change