Flat
L14
2 beds
1 bath
Pilch Lane, Liverpool L14
Initial Investment
£63,376First YearProfit From Rental Income
£7,072
↗ 11%After 5 Years
Change In Property Value
£25,808
↗ 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 | £9,540 | £9,731 | £9,974 | £10,223 | £10,479 | £49,947 |
| Total Expenses | £8,110 | £8,175 | £8,242 | £8,311 | £8,379 | £41,217 |
| Profit Before Tax | £1,430 | £1,556 | £1,732 | £1,912 | £2,100 | £8,730 |
| Profit After Tax | £1,158 | £1,260 | £1,403 | £1,549 | £1,701 | £7,072 |
| Change In Property Value | £2,599 | £2,651 | £5,408 | £7,030 | £8,120 | £25,808 |
| Net Return | £3,757 | £3,911 | £6,811 | £8,580 | £9,821 | £32,880 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change