Flat
L2
1 bed
1 bath
New Build Liverpool Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£5,350
↗ 17%After 5 Years
Change In Property Value
£27,590
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,104 | £7,211 | £7,319 | £7,502 | £7,689 | £36,824 |
| Total Expenses | £5,928 | £5,989 | £6,040 | £6,100 | £6,162 | £30,219 |
| Profit Before Tax | £1,176 | £1,222 | £1,278 | £1,401 | £1,527 | £6,605 |
| Profit After Tax | £953 | £990 | £1,035 | £1,135 | £1,237 | £5,350 |
| Change In Property Value | £3,000 | £5,665 | £6,520 | £6,911 | £5,494 | £27,590 |
| Net Return | £3,953 | £6,655 | £7,555 | £8,046 | £6,731 | £32,940 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 21% | 24% | 26% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change