Flat
L24
0 beds
0 baths
Gaskill Road, Liverpool L24
Initial Investment
£344,549First YearProfit From Rental Income
£54,307
↗ 16%After 5 Years
Change In Property Value
£109,232
↗ 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 | £39,600 | £40,392 | £41,402 | £42,437 | £43,498 | £207,328 |
| Total Expenses | £27,781 | £27,906 | £28,050 | £28,198 | £28,347 | £140,282 |
| Profit Before Tax | £11,819 | £12,486 | £13,351 | £14,239 | £15,151 | £67,046 |
| Profit After Tax | £9,573 | £10,113 | £10,815 | £11,534 | £12,273 | £54,307 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £20,573 | £21,333 | £33,703 | £41,289 | £46,640 | £163,539 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 6% | 6% | 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