Flat
L22
1 bed
1 bath
Harbord Road, Liverpool L22
North West, England · L22
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£514
↗ 1%After 5 Years
Change In Property Value
£38,638
↗ 26%After 5 Years
Return On Investment
85%
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 | £8,700 | £8,830 | £9,051 | £9,278 | £9,556 | £45,415 |
| Total Expenses | £8,821 | £8,880 | £8,945 | £9,012 | £9,082 | £44,741 |
| Profit Before Tax | £-121 | £-50 | £106 | £266 | £474 | £674 |
| Profit After Tax | £-121 | £-50 | £86 | £215 | £384 | £514 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £4,379 | £4,585 | £8,838 | £10,288 | £11,061 | £39,152 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 10% | 10% | 19% | 22% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change