Flat
L8
2 beds
2 baths
High Park Street, Liverpool, Merseyside L8
North West, England · L8
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£2,360
↗ 9%After 5 Years
Change In Property Value
£21,895
↗ 26%After 5 Years
Return On Investment
92%
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 | £6,432 | £6,528 | £6,692 | £6,859 | £7,065 | £33,576 |
| Total Expenses | £6,016 | £6,071 | £6,131 | £6,191 | £6,254 | £30,663 |
| Profit Before Tax | £416 | £457 | £561 | £668 | £810 | £2,913 |
| Profit After Tax | £337 | £370 | £455 | £541 | £656 | £2,360 |
| Change In Property Value | £2,550 | £2,627 | £4,960 | £5,708 | £6,051 | £21,895 |
| Net Return | £2,887 | £2,997 | £5,414 | £6,249 | £6,707 | £24,255 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change