Flat
L17
2 beds
1 bath
Parkfield Road, Sefton Park, Liverpool. L17
Initial Investment
£83,100First YearProfit From Rental Income
£10,941
↗ 13%After 5 Years
Change In Property Value
£33,763
↗ 20%After 5 Years
Return On Investment
54%
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 | £12,240 | £12,485 | £12,797 | £13,117 | £13,445 | £64,083 |
| Total Expenses | £9,969 | £10,039 | £10,113 | £10,189 | £10,265 | £50,575 |
| Profit Before Tax | £2,271 | £2,446 | £2,684 | £2,928 | £3,180 | £13,508 |
| Profit After Tax | £1,840 | £1,981 | £2,174 | £2,371 | £2,576 | £10,941 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £10,623 | £33,763 |
| Net Return | £5,240 | £5,449 | £9,248 | £11,568 | £13,199 | £44,704 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 7% | 11% | 14% | 16% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change