Flat
L5
1 bed
0 baths
Netherfield Road South, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£18,700First YearProfit From Rental Income
£807
↗ 4%After 5 Years
Change In Property Value
£16,278
↗ 28%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,488 | £4,555 | £4,624 | £4,739 | £4,858 | £23,264 |
| Total Expenses | £4,347 | £4,404 | £4,452 | £4,505 | £4,560 | £22,267 |
| Profit Before Tax | £141 | £151 | £172 | £234 | £298 | £997 |
| Profit After Tax | £114 | £123 | £139 | £190 | £241 | £807 |
| Change In Property Value | £1,770 | £3,342 | £3,847 | £4,078 | £3,242 | £16,278 |
| Net Return | £1,884 | £3,465 | £3,986 | £4,267 | £3,483 | £17,086 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 19% | 21% | 23% | 19% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change