Flat
L4
1 bed
1 bath
Walton Lane, Liverpool L4
North West, England · L4
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£5,338
↗ 19%After 5 Years
Change In Property Value
£24,831
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,756 | £6,857 | £6,960 | £7,134 | £7,313 | £35,020 |
| Total Expenses | £5,571 | £5,631 | £5,683 | £5,742 | £5,802 | £28,430 |
| Profit Before Tax | £1,185 | £1,226 | £1,277 | £1,392 | £1,510 | £6,590 |
| Profit After Tax | £960 | £993 | £1,035 | £1,128 | £1,223 | £5,338 |
| Change In Property Value | £2,700 | £5,099 | £5,868 | £6,220 | £4,945 | £24,831 |
| Net Return | £3,660 | £6,091 | £6,903 | £7,348 | £6,168 | £30,169 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change