Flat
L2
1 bed
1 bath
Grand Union, Liverpool City Centre, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£24,660
↗ 34%After 5 Years
Change In Property Value
£66,203
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,040 | £17,296 | £17,555 | £17,994 | £18,444 | £88,328 |
| Total Expenses | £11,424 | £11,500 | £11,567 | £11,653 | £11,740 | £57,884 |
| Profit Before Tax | £5,616 | £5,796 | £5,988 | £6,341 | £6,704 | £30,444 |
| Profit After Tax | £4,549 | £4,694 | £4,850 | £5,136 | £5,430 | £24,660 |
| Change In Property Value | £7,199 | £13,593 | £15,645 | £16,583 | £13,184 | £66,203 |
| Net Return | £11,747 | £18,288 | £20,495 | £21,720 | £18,613 | £90,863 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change