Flat
L13
2 beds
1 bath
Evenson Way, Old Swan, Liverpool, Merseyside L13
Initial Investment
£58,600First YearProfit From Rental Income
£5,464
↗ 9%After 5 Years
Change In Property Value
£23,832
↗ 20%After 5 Years
Return On Investment
50%
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 | £8,700 | £8,874 | £9,096 | £9,323 | £9,556 | £45,549 |
| Total Expenses | £7,631 | £7,694 | £7,760 | £7,826 | £7,892 | £38,803 |
| Profit Before Tax | £1,069 | £1,180 | £1,336 | £1,497 | £1,664 | £6,746 |
| Profit After Tax | £866 | £955 | £1,082 | £1,213 | £1,348 | £5,464 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £3,266 | £3,403 | £6,076 | £7,705 | £8,846 | £29,297 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change