Flat
L1
2 beds
2 baths
Colquitt Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£17,756
↗ 28%After 5 Years
Change In Property Value
£54,094
↗ 26%After 5 Years
Return On Investment
112%
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 | £15,756 | £15,992 | £16,392 | £16,802 | £17,306 | £82,248 |
| Total Expenses | £11,907 | £11,977 | £12,060 | £12,145 | £12,238 | £60,327 |
| Profit Before Tax | £3,849 | £4,015 | £4,332 | £4,657 | £5,068 | £21,922 |
| Profit After Tax | £3,117 | £3,252 | £3,509 | £3,772 | £4,105 | £17,756 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £9,417 | £9,741 | £15,762 | £17,875 | £19,054 | £71,850 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change