Flat
L19
1 bed
1 bath
Grassendale Court, Liverpool L19
Initial Investment
£37,000First YearProfit From Rental Income
£8,573
↗ 23%After 5 Years
Change In Property Value
£14,895
↗ 20%After 5 Years
Return On Investment
63%
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 | £7,620 | £7,772 | £7,967 | £8,166 | £8,370 | £39,895 |
| Total Expenses | £5,738 | £5,799 | £5,861 | £5,925 | £5,988 | £29,311 |
| Profit Before Tax | £1,882 | £1,974 | £2,105 | £2,241 | £2,382 | £10,584 |
| Profit After Tax | £1,525 | £1,599 | £1,705 | £1,815 | £1,929 | £8,573 |
| Change In Property Value | £1,500 | £1,530 | £3,121 | £4,058 | £4,686 | £14,895 |
| Net Return | £3,025 | £3,129 | £4,827 | £5,873 | £6,616 | £23,468 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 8% | 8% | 13% | 16% | 18% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change