Flat
L15
2 beds
1 bath
Charnley Drive, Liverpool L15
Initial Investment
£62,440First YearProfit From Rental Income
£6,148
↗ 10%After 5 Years
Change In Property Value
£25,421
↗ 20%After 5 Years
Return On Investment
51%
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 | £9,216 | £9,400 | £9,635 | £9,876 | £10,123 | £48,251 |
| Total Expenses | £8,000 | £8,064 | £8,131 | £8,199 | £8,266 | £40,660 |
| Profit Before Tax | £1,216 | £1,336 | £1,504 | £1,677 | £1,857 | £7,591 |
| Profit After Tax | £985 | £1,082 | £1,219 | £1,359 | £1,504 | £6,148 |
| Change In Property Value | £2,560 | £2,611 | £5,327 | £6,925 | £7,998 | £25,421 |
| Net Return | £3,545 | £3,693 | £6,545 | £8,284 | £9,502 | £31,570 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change