Flat
L1
2 beds
1 bath
Kitchen Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£12,801
↗ 28%After 5 Years
Change In Property Value
£41,385
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,126 | £11,405 | £11,690 | £55,983 |
| Total Expenses | £7,906 | £7,972 | £8,030 | £8,100 | £8,171 | £40,179 |
| Profit Before Tax | £2,894 | £2,990 | £3,097 | £3,305 | £3,519 | £15,804 |
| Profit After Tax | £2,344 | £2,422 | £2,508 | £2,677 | £2,850 | £12,801 |
| Change In Property Value | £4,500 | £8,498 | £9,780 | £10,367 | £8,241 | £41,385 |
| Net Return | £6,844 | £10,919 | £12,288 | £13,044 | £11,092 | £54,187 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change