Flat
L2
1 bed
1 bath
Tithebarn Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£38,485First YearProfit From Rental Income
£8,765
↗ 23%After 5 Years
Change In Property Value
£34,474
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,868 | £9,001 | £9,136 | £9,364 | £9,599 | £45,968 |
| Total Expenses | £6,907 | £6,970 | £7,025 | £7,090 | £7,156 | £35,147 |
| Profit Before Tax | £1,961 | £2,031 | £2,111 | £2,275 | £2,443 | £10,821 |
| Profit After Tax | £1,588 | £1,645 | £1,710 | £1,843 | £1,979 | £8,765 |
| Change In Property Value | £3,749 | £7,078 | £8,147 | £8,635 | £6,865 | £34,474 |
| Net Return | £5,337 | £8,723 | £9,857 | £10,478 | £8,844 | £43,239 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change