Flat
L1
4 beds
1 bath
Rodney Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£72,636
↗ 34%After 5 Years
Change In Property Value
£167,433
↗ 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 | £48,756 | £49,487 | £50,725 | £51,993 | £53,552 | £254,513 |
| Total Expenses | £32,664 | £32,783 | £32,950 | £33,121 | £33,319 | £164,838 |
| Profit Before Tax | £16,092 | £16,704 | £17,774 | £18,872 | £20,233 | £89,675 |
| Profit After Tax | £13,034 | £13,530 | £14,397 | £15,286 | £16,389 | £72,636 |
| Change In Property Value | £19,500 | £20,085 | £37,927 | £43,651 | £46,270 | £167,433 |
| Net Return | £32,534 | £33,615 | £52,324 | £58,937 | £62,658 | £240,069 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change