Flat
L6
2 beds
2 baths
Epworth Street, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£40,750First YearProfit From Rental Income
£20,483
↗ 50%After 5 Years
Change In Property Value
£34,131
↗ 26%After 5 Years
Return On Investment
134%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £8,577 | £8,643 | £8,719 | £8,797 | £8,882 | £43,619 |
| Profit Before Tax | £4,623 | £4,755 | £5,014 | £5,279 | £5,616 | £25,287 |
| Profit After Tax | £3,745 | £3,852 | £4,061 | £4,276 | £4,549 | £20,483 |
| Change In Property Value | £3,975 | £4,094 | £7,731 | £8,898 | £9,432 | £34,131 |
| Net Return | £7,720 | £7,946 | £11,792 | £13,174 | £13,981 | £54,613 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 19% | 19% | 29% | 32% | 34% | 134% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change