Flat
L25
1 bed
1 bath
Quarry Street, Liverpool L25
Initial Investment
£78,100First YearProfit From Rental Income
£9,800
↗ 13%After 5 Years
Change In Property Value
£31,777
↗ 20%After 5 Years
Return On Investment
53%
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 | £11,520 | £11,750 | £12,044 | £12,345 | £12,654 | £60,314 |
| Total Expenses | £9,500 | £9,569 | £9,641 | £9,715 | £9,789 | £48,215 |
| Profit Before Tax | £2,020 | £2,181 | £2,403 | £2,630 | £2,865 | £12,099 |
| Profit After Tax | £1,636 | £1,767 | £1,946 | £2,130 | £2,321 | £9,800 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,998 | £31,777 |
| Net Return | £4,836 | £5,031 | £8,605 | £10,786 | £12,318 | £41,577 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change