Flat
L1
1 bed
1 bath
Victoria House, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£6,422
↗ 20%After 5 Years
Change In Property Value
£28,970
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,560 | £7,673 | £7,789 | £7,983 | £8,183 | £39,188 |
| Total Expenses | £6,134 | £6,196 | £6,248 | £6,310 | £6,372 | £31,260 |
| Profit Before Tax | £1,426 | £1,478 | £1,540 | £1,674 | £1,811 | £7,928 |
| Profit After Tax | £1,155 | £1,197 | £1,248 | £1,356 | £1,467 | £6,422 |
| Change In Property Value | £3,150 | £5,948 | £6,846 | £7,257 | £5,769 | £28,970 |
| Net Return | £4,305 | £7,145 | £8,094 | £8,612 | £7,236 | £35,391 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change