Flat
L2
2 beds
1 bath
17 North John Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£6,722
↗ 20%After 5 Years
Change In Property Value
£30,349
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,812 | £7,929 | £8,048 | £8,249 | £8,456 | £40,494 |
| Total Expenses | £6,320 | £6,382 | £6,435 | £6,497 | £6,560 | £32,195 |
| Profit Before Tax | £1,492 | £1,547 | £1,613 | £1,752 | £1,895 | £8,299 |
| Profit After Tax | £1,208 | £1,253 | £1,307 | £1,419 | £1,535 | £6,722 |
| Change In Property Value | £3,300 | £6,232 | £7,172 | £7,602 | £6,044 | £30,349 |
| Net Return | £4,508 | £7,485 | £8,478 | £9,022 | £7,579 | £37,072 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change