Flat
L1
0 beds
0 baths
Nelson Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£263,250First YearProfit From Rental Income
£102,823
↗ 39%After 5 Years
Change In Property Value
£216,584
↗ 28%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £56,520 | £57,368 | £58,228 | £59,684 | £61,176 | £292,976 |
| Total Expenses | £32,909 | £33,044 | £33,171 | £33,359 | £33,550 | £166,034 |
| Profit Before Tax | £23,611 | £24,324 | £25,057 | £26,325 | £27,626 | £126,942 |
| Profit After Tax | £19,125 | £19,702 | £20,296 | £21,324 | £22,377 | £102,823 |
| Change In Property Value | £23,550 | £44,470 | £51,181 | £54,252 | £43,130 | £216,584 |
| Net Return | £42,675 | £64,172 | £71,477 | £75,576 | £65,507 | £319,407 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 16% | 24% | 27% | 29% | 25% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change