Flat
L5
2 beds
1 bath
Conway Street, Liverpool, Merseyside L5
North West, England · L5
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£5,655
↗ 20%After 5 Years
Change In Property Value
£24,831
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,840 | £6,943 | £7,047 | £7,223 | £7,403 | £35,456 |
| Total Expenses | £5,580 | £5,640 | £5,691 | £5,751 | £5,812 | £28,474 |
| Profit Before Tax | £1,260 | £1,303 | £1,355 | £1,472 | £1,592 | £6,982 |
| Profit After Tax | £1,021 | £1,055 | £1,098 | £1,192 | £1,289 | £5,655 |
| Change In Property Value | £2,700 | £5,099 | £5,868 | £6,220 | £4,945 | £24,831 |
| Net Return | £3,721 | £6,154 | £6,966 | £7,412 | £6,234 | £30,487 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change