Flat
L8
2 beds
1 bath
Neptune Place, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£15,061
↗ 27%After 5 Years
Change In Property Value
£47,654
↗ 26%After 5 Years
Return On Investment
111%
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 | £13,992 | £14,202 | £14,557 | £14,921 | £15,368 | £73,040 |
| Total Expenses | £10,739 | £10,806 | £10,885 | £10,965 | £11,052 | £54,447 |
| Profit Before Tax | £3,253 | £3,396 | £3,672 | £3,956 | £4,316 | £18,593 |
| Profit After Tax | £2,635 | £2,751 | £2,975 | £3,204 | £3,496 | £15,061 |
| Change In Property Value | £5,550 | £5,717 | £10,795 | £12,424 | £13,169 | £47,654 |
| Net Return | £8,185 | £8,467 | £13,769 | £15,628 | £16,665 | £62,715 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change