Flat
L1
0 beds
1 bath
Sir Thomas House, 5 Sir Thomas Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£2,877
↗ 12%After 5 Years
Change In Property Value
£22,072
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,760 | £5,846 | £5,934 | £6,082 | £6,235 | £29,857 |
| Total Expenses | £5,150 | £5,209 | £5,258 | £5,315 | £5,373 | £26,305 |
| Profit Before Tax | £610 | £638 | £676 | £767 | £862 | £3,552 |
| Profit After Tax | £494 | £517 | £547 | £622 | £698 | £2,877 |
| Change In Property Value | £2,400 | £4,532 | £5,216 | £5,529 | £4,395 | £22,072 |
| Net Return | £2,894 | £5,049 | £5,763 | £6,150 | £5,093 | £24,950 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 12% |
| Total Net Return (%) | 12% | 20% | 23% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change