Flat
L1
1 bed
1 bath
Cornhill, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£10,235
↗ 22%After 5 Years
Change In Property Value
£38,625
↗ 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 | £11,244 | £11,413 | £11,698 | £11,990 | £12,350 | £58,695 |
| Total Expenses | £9,074 | £9,137 | £9,208 | £9,281 | £9,360 | £46,059 |
| Profit Before Tax | £2,170 | £2,276 | £2,490 | £2,709 | £2,990 | £12,636 |
| Profit After Tax | £1,758 | £1,844 | £2,017 | £2,195 | £2,422 | £10,235 |
| Change In Property Value | £4,499 | £4,633 | £8,750 | £10,070 | £10,674 | £38,625 |
| Net Return | £6,256 | £6,477 | £10,766 | £12,264 | £13,096 | £48,861 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 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