Flat
L2
1 bed
1 bath
Grand Union, Liverpool City Centre, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£28,816
↗ 35%After 5 Years
Change In Property Value
£74,494
↗ 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 | £19,176 | £19,464 | £19,756 | £20,249 | £20,756 | £99,400 |
| Total Expenses | £12,605 | £12,684 | £12,754 | £12,845 | £12,938 | £63,826 |
| Profit Before Tax | £6,571 | £6,780 | £7,002 | £7,404 | £7,817 | £35,575 |
| Profit After Tax | £5,323 | £5,492 | £5,671 | £5,998 | £6,332 | £28,816 |
| Change In Property Value | £8,100 | £15,296 | £17,604 | £18,660 | £14,835 | £74,494 |
| Net Return | £13,423 | £20,787 | £23,275 | £24,658 | £21,167 | £103,309 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| 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