Flat
L18
2 beds
1 bath
Eton Court, Liverpool, Merseyside L18
Initial Investment
£98,800First YearProfit From Rental Income
£14,365
↗ 15%After 5 Years
Change In Property Value
£39,721
↗ 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 | £14,400 | £14,688 | £15,055 | £15,432 | £15,817 | £75,392 |
| Total Expenses | £11,375 | £11,450 | £11,529 | £11,611 | £11,692 | £57,657 |
| Profit Before Tax | £3,025 | £3,238 | £3,526 | £3,821 | £4,125 | £17,735 |
| Profit After Tax | £2,450 | £2,623 | £2,856 | £3,095 | £3,341 | £14,365 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £6,450 | £6,703 | £11,179 | £13,915 | £15,839 | £54,086 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 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