Flat
L1
1 bed
1 bath
Wood Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£24,318
↗ 66%After 5 Years
Change In Property Value
£30,911
↗ 26%After 5 Years
Return On Investment
149%
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 | £13,680 | £13,885 | £14,232 | £14,588 | £15,026 | £71,411 |
| Total Expenses | £8,129 | £8,196 | £8,273 | £8,353 | £8,439 | £41,389 |
| Profit Before Tax | £5,551 | £5,690 | £5,959 | £6,235 | £6,587 | £30,022 |
| Profit After Tax | £4,496 | £4,609 | £4,827 | £5,051 | £5,335 | £24,318 |
| Change In Property Value | £3,600 | £3,708 | £7,002 | £8,059 | £8,542 | £30,911 |
| Net Return | £8,096 | £8,317 | £11,829 | £13,109 | £13,877 | £55,228 |
| Return From Rental Income (%) | 12% | 12% | 13% | 14% | 14% | 66% |
| Total Net Return (%) | 22% | 22% | 32% | 35% | 38% | 149% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change