Flat
L8
1 bed
1 bath
Parliament Street, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£46,600First YearProfit From Rental Income
£4,563
↗ 10%After 5 Years
Change In Property Value
£39,153
↗ 26%After 5 Years
Return On Investment
94%
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 | £9,840 | £9,988 | £10,237 | £10,493 | £10,808 | £51,366 |
| Total Expenses | £9,015 | £9,075 | £9,143 | £9,213 | £9,287 | £45,733 |
| Profit Before Tax | £825 | £912 | £1,094 | £1,280 | £1,521 | £5,633 |
| Profit After Tax | £669 | £739 | £886 | £1,037 | £1,232 | £4,563 |
| Change In Property Value | £4,560 | £4,697 | £8,869 | £10,208 | £10,820 | £39,153 |
| Net Return | £5,229 | £5,436 | £9,755 | £11,245 | £12,052 | £43,716 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change