Flat
L1
1 bed
1 bath
Greenland Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£39,700First YearProfit From Rental Income
£9,824
↗ 25%After 5 Years
Change In Property Value
£35,592
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,288 | £9,427 | £9,569 | £9,808 | £10,053 | £48,145 |
| Total Expenses | £7,079 | £7,143 | £7,198 | £7,264 | £7,331 | £36,017 |
| Profit Before Tax | £2,209 | £2,284 | £2,370 | £2,544 | £2,722 | £12,128 |
| Profit After Tax | £1,789 | £1,850 | £1,920 | £2,060 | £2,205 | £9,824 |
| Change In Property Value | £3,870 | £7,308 | £8,411 | £8,915 | £7,088 | £35,592 |
| Net Return | £5,659 | £9,158 | £10,331 | £10,976 | £9,292 | £45,416 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change