Flat
L2
1 bed
1 bath
Grand Union, Liverpool City Centre, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£30,149
↗ 35%After 5 Years
Change In Property Value
£77,239
↗ 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 | £19,872 | £20,170 | £20,473 | £20,984 | £21,509 | £103,008 |
| Total Expenses | £12,995 | £13,074 | £13,146 | £13,239 | £13,334 | £65,787 |
| Profit Before Tax | £6,877 | £7,096 | £7,327 | £7,746 | £8,175 | £37,221 |
| Profit After Tax | £5,571 | £5,748 | £5,935 | £6,274 | £6,622 | £30,149 |
| Change In Property Value | £8,399 | £15,859 | £18,252 | £19,348 | £15,381 | £77,239 |
| Net Return | £13,969 | £21,607 | £24,187 | £25,622 | £22,003 | £107,388 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 25% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change