Flat
L5
2 beds
2 baths
City Residence, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£14,203
↗ 23%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
108%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £11,375 | £11,443 | £11,522 | £11,603 | £11,692 | £57,635 |
| Profit Before Tax | £3,025 | £3,173 | £3,459 | £3,753 | £4,124 | £17,535 |
| Profit After Tax | £2,450 | £2,570 | £2,802 | £3,040 | £3,341 | £14,203 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £8,450 | £8,750 | £14,472 | £16,471 | £17,578 | £65,721 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change