Flat
L2
1 bed
1 bath
Tithebarn Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£524
↗ 3%After 5 Years
Change In Property Value
£17,934
↗ 28%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,620 | £4,689 | £4,760 | £4,879 | £5,001 | £23,948 |
| Total Expenses | £4,553 | £4,610 | £4,658 | £4,712 | £4,767 | £23,301 |
| Profit Before Tax | £67 | £79 | £101 | £167 | £234 | £647 |
| Profit After Tax | £54 | £64 | £82 | £135 | £189 | £524 |
| Change In Property Value | £1,950 | £3,682 | £4,238 | £4,492 | £3,571 | £17,934 |
| Net Return | £2,004 | £3,746 | £4,320 | £4,627 | £3,761 | £18,458 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 18% | 21% | 23% | 18% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change