Flat
L6
0 beds
1 bath
Shaw Street, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£27,250First YearProfit From Rental Income
£1,456
↗ 5%After 5 Years
Change In Property Value
£22,539
↗ 26%After 5 Years
Return On Investment
88%
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 | £6,300 | £6,395 | £6,554 | £6,718 | £6,920 | £32,887 |
| Total Expenses | £6,102 | £6,157 | £6,216 | £6,276 | £6,339 | £31,090 |
| Profit Before Tax | £198 | £237 | £338 | £442 | £581 | £1,797 |
| Profit After Tax | £161 | £192 | £274 | £358 | £470 | £1,456 |
| Change In Property Value | £2,625 | £2,704 | £5,106 | £5,876 | £6,229 | £22,539 |
| Net Return | £2,786 | £2,896 | £5,380 | £6,234 | £6,699 | £23,995 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change