Flat
L2
1 bed
1 bath
Grand Union, Liverpool City Centre, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£27,404
↗ 34%After 5 Years
Change In Property Value
£71,721
↗ 28%After 5 Years
Return On Investment
125%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,456 | £18,733 | £19,014 | £19,489 | £19,976 | £95,668 |
| Total Expenses | £12,209 | £12,287 | £12,356 | £12,446 | £12,537 | £61,836 |
| Profit Before Tax | £6,247 | £6,446 | £6,658 | £7,044 | £7,439 | £33,833 |
| Profit After Tax | £5,060 | £5,221 | £5,393 | £5,705 | £6,026 | £27,404 |
| Change In Property Value | £7,799 | £14,726 | £16,948 | £17,965 | £14,282 | £71,721 |
| Net Return | £12,858 | £19,947 | £22,341 | £23,671 | £20,308 | £99,125 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change