Flat
L2
0 beds
1 bath
Tithebarn Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£17,756
↗ 111%After 5 Years
Change In Property Value
£12,879
↗ 26%After 5 Years
Return On Investment
191%
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 | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £4,884 | £4,943 | £5,009 | £5,076 | £5,148 | £25,060 |
| Profit Before Tax | £4,116 | £4,192 | £4,354 | £4,521 | £4,738 | £21,921 |
| Profit After Tax | £3,334 | £3,395 | £3,527 | £3,662 | £3,837 | £17,756 |
| Change In Property Value | £1,500 | £1,545 | £2,917 | £3,358 | £3,559 | £12,879 |
| Net Return | £4,834 | £4,940 | £6,444 | £7,020 | £7,397 | £30,636 |
| Return From Rental Income (%) | 21% | 21% | 22% | 23% | 24% | 111% |
| Total Net Return (%) | 30% | 31% | 40% | 44% | 46% | 191% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change