Flat
L2
1 bed
1 bath
Grand Union, Liverpool City Centre, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£32,933
↗ 35%After 5 Years
Change In Property Value
£82,771
↗ 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 | £21,300 | £21,619 | £21,944 | £22,492 | £23,055 | £110,410 |
| Total Expenses | £13,783 | £13,864 | £13,938 | £14,035 | £14,133 | £69,753 |
| Profit Before Tax | £7,518 | £7,755 | £8,006 | £8,458 | £8,921 | £40,658 |
| Profit After Tax | £6,089 | £6,282 | £6,485 | £6,851 | £7,226 | £32,933 |
| Change In Property Value | £9,000 | £16,995 | £19,560 | £20,733 | £16,483 | £82,771 |
| Net Return | £15,089 | £23,277 | £26,044 | £27,584 | £23,709 | £115,704 |
| Return From Rental Income (%) | 7% | 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