Flat
L13
2 beds
2 baths
Plot 26 Marlborough Road, Liverpool L13
Initial Investment
£97,730First YearProfit From Rental Income
£14,137
↗ 14%After 5 Years
Change In Property Value
£39,323
↗ 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 | £14,256 | £14,541 | £14,905 | £15,277 | £15,659 | £74,638 |
| Total Expenses | £11,281 | £11,356 | £11,435 | £11,516 | £11,597 | £57,185 |
| Profit Before Tax | £2,975 | £3,185 | £3,470 | £3,761 | £4,062 | £17,453 |
| Profit After Tax | £2,410 | £2,580 | £2,810 | £3,046 | £3,290 | £14,137 |
| Change In Property Value | £3,960 | £4,039 | £8,240 | £10,712 | £12,372 | £39,323 |
| Net Return | £6,370 | £6,619 | £11,050 | £13,758 | £15,663 | £53,460 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| 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