Flat
L1
1 bed
1 bath
Cornhill, Liverpool, Merseyside L1
North West, England · L1
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£12,092
↗ 27%After 5 Years
Change In Property Value
£40,006
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,440 | £10,597 | £10,756 | £11,024 | £11,300 | £54,117 |
| Total Expenses | £7,709 | £7,775 | £7,832 | £7,901 | £7,971 | £39,188 |
| Profit Before Tax | £2,731 | £2,822 | £2,924 | £3,124 | £3,329 | £14,929 |
| Profit After Tax | £2,212 | £2,285 | £2,368 | £2,530 | £2,697 | £12,092 |
| Change In Property Value | £4,350 | £8,214 | £9,454 | £10,021 | £7,967 | £40,006 |
| Net Return | £6,562 | £10,500 | £11,822 | £12,551 | £10,663 | £52,098 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change