Flat
L8
1 bed
1 bath
Princes Road, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£429
↗ 2%After 5 Years
Change In Property Value
£18,031
↗ 26%After 5 Years
Return On Investment
84%
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 | £5,292 | £5,371 | £5,506 | £5,643 | £5,813 | £27,625 |
| Total Expenses | £5,306 | £5,360 | £5,417 | £5,474 | £5,534 | £27,092 |
| Profit Before Tax | £-14 | £11 | £89 | £169 | £279 | £533 |
| Profit After Tax | £-14 | £9 | £72 | £137 | £226 | £429 |
| Change In Property Value | £2,100 | £2,163 | £4,084 | £4,701 | £4,983 | £18,031 |
| Net Return | £2,086 | £2,172 | £4,156 | £4,838 | £5,209 | £18,460 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change