Flat
L6
0 beds
1 bath
Shaw Street, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£27,250First YearProfit From Rental Income
£2,141
↗ 8%After 5 Years
Change In Property Value
£22,539
↗ 26%After 5 Years
Return On Investment
91%
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 | £6,480 | £6,577 | £6,742 | £6,910 | £7,117 | £33,826 |
| Total Expenses | £6,120 | £6,175 | £6,235 | £6,295 | £6,359 | £31,184 |
| Profit Before Tax | £360 | £402 | £507 | £615 | £759 | £2,643 |
| Profit After Tax | £292 | £326 | £411 | £498 | £615 | £2,141 |
| Change In Property Value | £2,625 | £2,704 | £5,106 | £5,876 | £6,229 | £22,539 |
| Net Return | £2,917 | £3,029 | £5,516 | £6,374 | £6,843 | £24,680 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change