Flat
L2
1 bed
1 bath
Tithebarn Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£37,015First YearProfit From Rental Income
£7,002
↗ 19%After 5 Years
Change In Property Value
£30,924
↗ 26%After 5 Years
Return On Investment
102%
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 | £9,132 | £9,269 | £9,501 | £9,738 | £10,030 | £47,670 |
| Total Expenses | £7,676 | £7,736 | £7,802 | £7,870 | £7,942 | £39,025 |
| Profit Before Tax | £1,456 | £1,533 | £1,699 | £1,869 | £2,089 | £8,645 |
| Profit After Tax | £1,179 | £1,242 | £1,376 | £1,514 | £1,692 | £7,002 |
| Change In Property Value | £3,602 | £3,710 | £7,005 | £8,062 | £8,546 | £30,924 |
| Net Return | £4,781 | £4,951 | £8,381 | £9,576 | £10,238 | £37,926 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change