Flat
L6
2 beds
2 baths
Epworth Street, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£11,516
↗ 23%After 5 Years
Change In Property Value
£42,502
↗ 26%After 5 Years
Return On Investment
107%
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 | £12,216 | £12,399 | £12,709 | £13,027 | £13,418 | £63,769 |
| Total Expenses | £9,768 | £9,832 | £9,906 | £9,982 | £10,064 | £49,552 |
| Profit Before Tax | £2,448 | £2,567 | £2,803 | £3,045 | £3,354 | £14,217 |
| Profit After Tax | £1,983 | £2,079 | £2,270 | £2,466 | £2,717 | £11,516 |
| Change In Property Value | £4,950 | £5,099 | £9,628 | £11,081 | £11,745 | £42,502 |
| Net Return | £6,933 | £7,178 | £11,898 | £13,547 | £14,462 | £54,018 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change