Flat
L1
1 bed
1 bath
Crump Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£30,700First YearProfit From Rental Income
£5,571
↗ 18%After 5 Years
Change In Property Value
£27,314
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,128 | £7,235 | £7,343 | £7,527 | £7,715 | £36,949 |
| Total Expenses | £5,898 | £5,959 | £6,011 | £6,071 | £6,132 | £30,071 |
| Profit Before Tax | £1,230 | £1,276 | £1,333 | £1,456 | £1,583 | £6,878 |
| Profit After Tax | £996 | £1,034 | £1,080 | £1,179 | £1,282 | £5,571 |
| Change In Property Value | £2,970 | £5,608 | £6,455 | £6,842 | £5,439 | £27,314 |
| Net Return | £3,966 | £6,642 | £7,534 | £8,021 | £6,722 | £32,885 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change