Flat
L4
2 beds
2 baths
Walton Village, Liverpool L4
North West, England · L4
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£11,462
↗ 29%After 5 Years
Change In Property Value
£35,867
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,756 | £9,902 | £10,051 | £10,302 | £10,560 | £50,571 |
| Total Expenses | £7,158 | £7,223 | £7,279 | £7,346 | £7,414 | £36,420 |
| Profit Before Tax | £2,598 | £2,679 | £2,772 | £2,956 | £3,146 | £14,151 |
| Profit After Tax | £2,104 | £2,170 | £2,245 | £2,395 | £2,548 | £11,462 |
| Change In Property Value | £3,900 | £7,365 | £8,476 | £8,984 | £7,143 | £35,867 |
| Net Return | £6,004 | £9,535 | £10,721 | £11,379 | £9,690 | £47,330 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change