Flat
L4
0 beds
0 baths
47/49/51 Walton Road, Liverpool, Liverpool L4
North West, England · L4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£37,467
↗ 40%After 5 Years
Change In Property Value
£82,771
↗ 28%After 5 Years
Return On Investment
129%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,500 | £22,837 | £23,180 | £23,760 | £24,354 | £116,631 |
| Total Expenses | £13,903 | £13,986 | £14,062 | £14,161 | £14,263 | £70,375 |
| Profit Before Tax | £8,598 | £8,851 | £9,119 | £9,598 | £10,090 | £46,256 |
| Profit After Tax | £6,964 | £7,170 | £7,386 | £7,775 | £8,173 | £37,467 |
| Change In Property Value | £9,000 | £16,995 | £19,560 | £20,733 | £16,483 | £82,771 |
| Net Return | £15,964 | £24,165 | £26,946 | £28,508 | £24,656 | £120,238 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 129% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change