Flat
L5
2 beds
1 bath
Heriot Street, Liverpool, Merseyside L5
North West, England · L5
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£22,237
↗ 48%After 5 Years
Change In Property Value
£38,638
↗ 26%After 5 Years
Return On Investment
132%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £9,391 | £9,459 | £9,538 | £9,620 | £9,708 | £47,717 |
| Profit Before Tax | £5,009 | £5,157 | £5,443 | £5,736 | £6,108 | £27,453 |
| Profit After Tax | £4,057 | £4,177 | £4,409 | £4,646 | £4,948 | £22,237 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £8,557 | £8,812 | £13,161 | £14,720 | £15,625 | £60,876 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 48% |
| Total Net Return (%) | 19% | 19% | 29% | 32% | 34% | 132% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change