Flat
L8
1 bed
2 baths
Parliament Street, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£13,178
↗ 25%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
110%
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 | £12,864 | £13,057 | £13,383 | £13,718 | £14,130 | £67,152 |
| Total Expenses | £10,031 | £10,096 | £10,172 | £10,249 | £10,333 | £50,882 |
| Profit Before Tax | £2,833 | £2,961 | £3,211 | £3,469 | £3,796 | £16,270 |
| Profit After Tax | £2,295 | £2,398 | £2,601 | £2,810 | £3,075 | £13,178 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £7,395 | £7,651 | £12,521 | £14,226 | £15,176 | £56,968 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change