Flat
L2
1 bed
1 bath
Silkhouse Court, 7 Tithebarn St, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£4,641
↗ 16%After 5 Years
Change In Property Value
£26,211
↗ 28%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,744 | £6,845 | £6,948 | £7,122 | £7,300 | £34,958 |
| Total Expenses | £5,731 | £5,791 | £5,842 | £5,902 | £5,962 | £29,228 |
| Profit Before Tax | £1,013 | £1,054 | £1,105 | £1,220 | £1,338 | £5,730 |
| Profit After Tax | £821 | £854 | £895 | £988 | £1,083 | £4,641 |
| Change In Property Value | £2,850 | £5,382 | £6,194 | £6,566 | £5,220 | £26,211 |
| Net Return | £3,671 | £6,236 | £7,089 | £7,554 | £6,303 | £30,852 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 21% | 24% | 26% | 21% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change