Flat
L18
2 beds
1 bath
Carnatic Road, Liverpool L18
Initial Investment
£114,823First YearProfit From Rental Income
£17,797
↗ 15%After 5 Years
Change In Property Value
£45,669
↗ 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 | £16,560 | £16,891 | £17,313 | £17,746 | £18,190 | £86,701 |
| Total Expenses | £12,779 | £12,858 | £12,944 | £13,031 | £13,118 | £64,730 |
| Profit Before Tax | £3,781 | £4,033 | £4,370 | £4,716 | £5,072 | £21,971 |
| Profit After Tax | £3,062 | £3,267 | £3,540 | £3,820 | £4,109 | £17,797 |
| Change In Property Value | £4,599 | £4,691 | £9,570 | £12,440 | £14,369 | £45,669 |
| Net Return | £7,661 | £7,958 | £13,109 | £16,260 | £18,477 | £63,466 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| 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