Flat
L17
2 beds
2 baths
Alexandra Drive, Liverpool L17
Initial Investment
£120,173First YearProfit From Rental Income
£18,938
↗ 16%After 5 Years
Change In Property Value
£47,655
↗ 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 | £17,280 | £17,626 | £18,066 | £18,518 | £18,981 | £90,471 |
| Total Expenses | £13,248 | £13,329 | £13,416 | £13,505 | £13,594 | £67,090 |
| Profit Before Tax | £4,032 | £4,297 | £4,651 | £5,013 | £5,387 | £23,380 |
| Profit After Tax | £3,266 | £3,481 | £3,767 | £4,061 | £4,364 | £18,938 |
| Change In Property Value | £4,799 | £4,895 | £9,986 | £12,981 | £14,994 | £47,655 |
| Net Return | £8,065 | £8,376 | £13,753 | £17,042 | £19,357 | £66,593 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| 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