Flat
L23
2 beds
1 bath
Burbo Bank Road South, Liverpool L23
Initial Investment
£202,099First YearProfit From Rental Income
£32,624
↗ 16%After 5 Years
Change In Property Value
£71,497
↗ 20%After 5 Years
Return On Investment
52%
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 | £25,920 | £26,438 | £27,099 | £27,777 | £28,471 | £135,706 |
| Total Expenses | £18,875 | £18,973 | £19,082 | £19,194 | £19,306 | £95,429 |
| Profit Before Tax | £7,045 | £7,466 | £8,017 | £8,583 | £9,166 | £40,277 |
| Profit After Tax | £5,706 | £6,047 | £6,494 | £6,952 | £7,424 | £32,624 |
| Change In Property Value | £7,200 | £7,344 | £14,982 | £19,476 | £22,495 | £71,497 |
| Net Return | £12,906 | £13,391 | £21,476 | £26,429 | £29,919 | £104,122 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 6% | 7% | 11% | 13% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change