Flat
L5
2 beds
1 bath
Conway Street, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£28,900First YearProfit From Rental Income
£6,126
↗ 21%After 5 Years
Change In Property Value
£25,659
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,068 | £7,174 | £7,282 | £7,464 | £7,650 | £36,638 |
| Total Expenses | £5,699 | £5,760 | £5,811 | £5,871 | £5,933 | £29,074 |
| Profit Before Tax | £1,369 | £1,414 | £1,470 | £1,592 | £1,717 | £7,563 |
| Profit After Tax | £1,109 | £1,146 | £1,191 | £1,290 | £1,391 | £6,126 |
| Change In Property Value | £2,790 | £5,268 | £6,064 | £6,427 | £5,110 | £25,659 |
| Net Return | £3,899 | £6,414 | £7,254 | £7,717 | £6,501 | £31,785 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change