Flat
L5
2 beds
1 bath
Conway Street, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£19,658
↗ 67%After 5 Years
Change In Property Value
£24,471
↗ 26%After 5 Years
Return On Investment
150%
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 | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £6,909 | £6,972 | £7,044 | £7,118 | £7,197 | £35,240 |
| Profit Before Tax | £4,491 | £4,599 | £4,816 | £5,039 | £5,325 | £24,270 |
| Profit After Tax | £3,638 | £3,725 | £3,901 | £4,082 | £4,313 | £19,658 |
| Change In Property Value | £2,850 | £2,936 | £5,543 | £6,380 | £6,763 | £24,471 |
| Net Return | £6,488 | £6,661 | £9,444 | £10,461 | £11,076 | £44,129 |
| Return From Rental Income (%) | 12% | 13% | 13% | 14% | 15% | 67% |
| Total Net Return (%) | 22% | 23% | 32% | 35% | 38% | 150% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change