Flat
L2
2 beds
2 baths
Apartment 1202, Silkhouse Court, 7 Tithebarn Street L2
North West, England · L2
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£12,137
↗ 25%After 5 Years
Change In Property Value
£41,214
↗ 26%After 5 Years
Return On Investment
109%
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 | £12,168 | £12,351 | £12,659 | £12,976 | £13,365 | £63,519 |
| Total Expenses | £9,565 | £9,629 | £9,703 | £9,778 | £9,860 | £48,535 |
| Profit Before Tax | £2,603 | £2,721 | £2,956 | £3,197 | £3,505 | £14,983 |
| Profit After Tax | £2,109 | £2,204 | £2,395 | £2,590 | £2,839 | £12,137 |
| Change In Property Value | £4,800 | £4,944 | £9,336 | £10,745 | £11,389 | £41,214 |
| Net Return | £6,909 | £7,148 | £11,731 | £13,335 | £14,229 | £53,351 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change