Flat
L1
2 beds
2 baths
Stanley Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£46,015First YearProfit From Rental Income
£10,265
↗ 22%After 5 Years
Change In Property Value
£38,651
↗ 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 | £11,256 | £11,425 | £11,710 | £12,003 | £12,363 | £58,758 |
| Total Expenses | £9,079 | £9,142 | £9,213 | £9,286 | £9,365 | £46,085 |
| Profit Before Tax | £2,177 | £2,283 | £2,497 | £2,717 | £2,998 | £12,673 |
| Profit After Tax | £1,764 | £1,849 | £2,023 | £2,201 | £2,429 | £10,265 |
| Change In Property Value | £4,502 | £4,637 | £8,755 | £10,077 | £10,681 | £38,651 |
| Net Return | £6,265 | £6,486 | £10,778 | £12,277 | £13,110 | £48,916 |
| 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