Flat
L21
2 beds
1 bath
Field Lane, Litherland, Liverpool, Merseyside L21
Initial Investment
£49,000First YearProfit From Rental Income
£2,953
↗ 6%After 5 Years
Change In Property Value
£19,860
↗ 20%After 5 Years
Return On Investment
47%
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 | £7,200 | £7,344 | £7,528 | £7,716 | £7,909 | £37,696 |
| Total Expenses | £6,688 | £6,748 | £6,809 | £6,872 | £6,934 | £34,050 |
| Profit Before Tax | £513 | £596 | £718 | £844 | £975 | £3,646 |
| Profit After Tax | £415 | £483 | £582 | £684 | £790 | £2,953 |
| Change In Property Value | £2,000 | £2,040 | £4,162 | £5,410 | £6,249 | £19,860 |
| Net Return | £2,415 | £2,523 | £4,743 | £6,094 | £7,038 | £22,813 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change