Flat
L1
3 beds
3 baths
Liverpool L1
North West, England · L1
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£70,926
↗ 38%After 5 Years
Change In Property Value
£154,506
↗ 28%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,320 | £40,925 | £41,539 | £42,577 | £43,642 | £209,002 |
| Total Expenses | £24,050 | £24,160 | £24,263 | £24,409 | £24,558 | £121,440 |
| Profit Before Tax | £16,270 | £16,764 | £17,276 | £18,169 | £19,084 | £87,563 |
| Profit After Tax | £13,179 | £13,579 | £13,993 | £14,717 | £15,458 | £70,926 |
| Change In Property Value | £16,800 | £31,724 | £36,511 | £38,702 | £30,768 | £154,506 |
| Net Return | £29,979 | £45,303 | £50,505 | £53,419 | £46,226 | £225,432 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 25% | 27% | 29% | 25% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change