Flat
L1
0 beds
0 baths
Slater Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£133,303
↗ 39%After 5 Years
Change In Property Value
£275,903
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £72,000 | £73,080 | £74,176 | £76,031 | £77,931 | £373,218 |
| Total Expenses | £41,375 | £41,533 | £41,684 | £41,911 | £42,144 | £208,646 |
| Profit Before Tax | £30,625 | £31,547 | £32,493 | £34,120 | £35,788 | £164,572 |
| Profit After Tax | £24,806 | £25,553 | £26,319 | £27,637 | £28,988 | £133,303 |
| Change In Property Value | £30,000 | £56,650 | £65,199 | £69,111 | £54,943 | £275,903 |
| Net Return | £54,806 | £82,203 | £91,518 | £96,748 | £83,931 | £409,206 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 16% | 24% | 27% | 28% | 25% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change