Flat
L2
0 beds
1 bath
Tithebarn Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£1,374
↗ 5%After 5 Years
Change In Property Value
£23,183
↗ 26%After 5 Years
Return On Investment
88%
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 | £6,384 | £6,480 | £6,642 | £6,808 | £7,012 | £33,325 |
| Total Expenses | £6,209 | £6,265 | £6,324 | £6,384 | £6,447 | £31,630 |
| Profit Before Tax | £175 | £215 | £318 | £423 | £565 | £1,696 |
| Profit After Tax | £142 | £174 | £257 | £343 | £457 | £1,374 |
| Change In Property Value | £2,700 | £2,781 | £5,251 | £6,044 | £6,407 | £23,183 |
| Net Return | £2,842 | £2,955 | £5,509 | £6,387 | £6,864 | £24,557 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change