Flat
L2
1 bed
1 bath
Oriel Close, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£36,850First YearProfit From Rental Income
£8,024
↗ 22%After 5 Years
Change In Property Value
£32,970
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,484 | £8,611 | £8,740 | £8,959 | £9,183 | £43,978 |
| Total Expenses | £6,693 | £6,756 | £6,810 | £6,874 | £6,939 | £34,072 |
| Profit Before Tax | £1,791 | £1,855 | £1,930 | £2,085 | £2,244 | £9,906 |
| Profit After Tax | £1,450 | £1,503 | £1,564 | £1,689 | £1,818 | £8,024 |
| Change In Property Value | £3,585 | £6,770 | £7,791 | £8,259 | £6,566 | £32,970 |
| Net Return | £5,035 | £8,272 | £9,355 | £9,948 | £8,384 | £40,994 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change