Flat
L2
1 bed
1 bath
Produce Exchange Building, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£42,970First YearProfit From Rental Income
£7,877
↗ 18%After 5 Years
Change In Property Value
£36,037
↗ 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 | £10,200 | £10,353 | £10,612 | £10,877 | £11,203 | £53,245 |
| Total Expenses | £8,571 | £8,632 | £8,701 | £8,771 | £8,846 | £43,520 |
| Profit Before Tax | £1,629 | £1,721 | £1,911 | £2,106 | £2,357 | £9,725 |
| Profit After Tax | £1,320 | £1,394 | £1,548 | £1,706 | £1,909 | £7,877 |
| Change In Property Value | £4,197 | £4,323 | £8,163 | £9,395 | £9,959 | £36,037 |
| Net Return | £5,517 | £5,717 | £9,711 | £11,101 | £11,868 | £43,914 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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