Flat
L1
1 bed
1 bath
York Street, Liverpool, Merseyside L1
North West, England · L1
View property listing
Initial Investment
£48,400First YearProfit From Rental Income
£11,271
↗ 23%After 5 Years
Change In Property Value
£40,699
↗ 26%After 5 Years
Return On Investment
107%
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 | £11,856 | £12,034 | £12,335 | £12,643 | £13,022 | £61,890 |
| Total Expenses | £9,454 | £9,518 | £9,591 | £9,666 | £9,746 | £47,976 |
| Profit Before Tax | £2,402 | £2,516 | £2,744 | £2,977 | £3,276 | £13,914 |
| Profit After Tax | £1,945 | £2,038 | £2,222 | £2,412 | £2,654 | £11,271 |
| Change In Property Value | £4,740 | £4,882 | £9,219 | £10,610 | £11,247 | £40,699 |
| Net Return | £6,685 | £6,920 | £11,442 | £13,022 | £13,901 | £51,970 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change