Flat
L2
1 bed
1 bath
Tithebarn Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£38,515First YearProfit From Rental Income
£8,797
↗ 23%After 5 Years
Change In Property Value
£34,502
↗ 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 | £8,880 | £9,013 | £9,148 | £9,377 | £9,612 | £46,030 |
| Total Expenses | £6,911 | £6,975 | £7,029 | £7,094 | £7,160 | £35,170 |
| Profit Before Tax | £1,969 | £2,038 | £2,119 | £2,283 | £2,451 | £10,860 |
| Profit After Tax | £1,594 | £1,651 | £1,716 | £1,849 | £1,986 | £8,797 |
| Change In Property Value | £3,752 | £7,084 | £8,153 | £8,642 | £6,871 | £34,502 |
| Net Return | £5,346 | £8,735 | £9,870 | £10,492 | £8,856 | £43,299 |
| 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