Flat
L1
4 beds
4 baths
Rodney Street, Merseyside L1
North West, England · L1
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£103,183
↗ 34%After 5 Years
Change In Property Value
£230,542
↗ 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 | £67,128 | £68,135 | £69,838 | £71,584 | £73,732 | £350,417 |
| Total Expenses | £44,222 | £44,369 | £44,582 | £44,800 | £45,058 | £223,031 |
| Profit Before Tax | £22,906 | £23,766 | £25,256 | £26,784 | £28,674 | £127,387 |
| Profit After Tax | £18,554 | £19,251 | £20,458 | £21,695 | £23,226 | £103,183 |
| Change In Property Value | £26,850 | £27,656 | £52,223 | £60,104 | £63,710 | £230,542 |
| Net Return | £45,404 | £46,906 | £72,680 | £81,799 | £86,936 | £333,725 |
| 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