Flat
L2
2 beds
2 baths
Liverpool L2
North West, England · L2
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£30,851
↗ 35%After 5 Years
Change In Property Value
£78,632
↗ 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 | £20,232 | £20,535 | £20,844 | £21,365 | £21,899 | £104,874 |
| Total Expenses | £13,193 | £13,273 | £13,345 | £13,439 | £13,535 | £66,786 |
| Profit Before Tax | £7,039 | £7,262 | £7,498 | £7,925 | £8,363 | £38,088 |
| Profit After Tax | £5,702 | £5,882 | £6,074 | £6,420 | £6,774 | £30,851 |
| Change In Property Value | £8,550 | £16,145 | £18,582 | £19,697 | £15,659 | £78,632 |
| Net Return | £14,252 | £22,028 | £24,655 | £26,116 | £22,433 | £109,484 |
| 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