Flat
L15
2 beds
1 bath
Rushbury Court, Liverpool, Merseyside L15
Initial Investment
£58,600First YearProfit From Rental Income
£5,235
↗ 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 | £8,640 | £8,813 | £9,033 | £9,259 | £9,490 | £45,235 |
| Total Expenses | £7,625 | £7,688 | £7,753 | £7,820 | £7,886 | £38,772 |
| Profit Before Tax | £1,015 | £1,125 | £1,280 | £1,439 | £1,605 | £6,463 |
| Profit After Tax | £822 | £911 | £1,037 | £1,166 | £1,300 | £5,235 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £3,222 | £3,359 | £6,031 | £7,658 | £8,798 | £29,068 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 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