Flat
L13
1 bed
1 bath
Plot 11 Marlborough Road, Liverpool L13
Initial Investment
£66,760First YearProfit From Rental Income
£7,175
↗ 11%After 5 Years
Change In Property Value
£27,209
↗ 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 | £9,864 | £10,061 | £10,313 | £10,571 | £10,835 | £51,644 |
| Total Expenses | £8,422 | £8,488 | £8,556 | £8,625 | £8,694 | £42,785 |
| Profit Before Tax | £1,442 | £1,574 | £1,757 | £1,945 | £2,140 | £8,859 |
| Profit After Tax | £1,168 | £1,275 | £1,423 | £1,576 | £1,734 | £7,175 |
| Change In Property Value | £2,740 | £2,795 | £5,701 | £7,412 | £8,561 | £27,209 |
| Net Return | £3,908 | £4,069 | £7,125 | £8,987 | £10,294 | £34,384 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 11% | 13% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change