Flat
L17
1 bed
1 bath
Alexandra Drive, Aigburth L17
Initial Investment
£51,400First YearProfit From Rental Income
£3,524
↗ 7%After 5 Years
Change In Property Value
£20,853
↗ 20%After 5 Years
Return On Investment
47%
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 | £7,560 | £7,711 | £7,904 | £8,102 | £8,304 | £39,581 |
| Total Expenses | £6,922 | £6,983 | £7,045 | £7,109 | £7,172 | £35,231 |
| Profit Before Tax | £638 | £728 | £859 | £993 | £1,132 | £4,350 |
| Profit After Tax | £517 | £590 | £696 | £804 | £917 | £3,524 |
| Change In Property Value | £2,100 | £2,142 | £4,370 | £5,681 | £6,561 | £20,853 |
| Net Return | £2,617 | £2,732 | £5,065 | £6,485 | £7,478 | £24,377 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 15% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change