Flat
L1
2 beds
2 baths
Sir Thomas Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£9,615
↗ 22%After 5 Years
Change In Property Value
£37,350
↗ 26%After 5 Years
Return On Investment
106%
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 | £10,872 | £11,035 | £11,311 | £11,594 | £11,942 | £56,753 |
| Total Expenses | £8,840 | £8,902 | £8,973 | £9,045 | £9,123 | £44,883 |
| Profit Before Tax | £2,032 | £2,133 | £2,338 | £2,549 | £2,819 | £11,870 |
| Profit After Tax | £1,646 | £1,727 | £1,894 | £2,064 | £2,283 | £9,615 |
| Change In Property Value | £4,350 | £4,481 | £8,461 | £9,737 | £10,322 | £37,350 |
| Net Return | £5,996 | £6,208 | £10,354 | £11,802 | £12,605 | £46,965 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change