Flat
L5
0 beds
1 bath
Phoenix Place, Lliad Street, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£19,000First YearProfit From Rental Income
£949
↗ 5%After 5 Years
Change In Property Value
£16,554
↗ 28%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,560 | £4,628 | £4,698 | £4,815 | £4,936 | £23,637 |
| Total Expenses | £4,387 | £4,443 | £4,491 | £4,545 | £4,600 | £22,466 |
| Profit Before Tax | £174 | £185 | £207 | £270 | £336 | £1,172 |
| Profit After Tax | £141 | £150 | £167 | £219 | £272 | £949 |
| Change In Property Value | £1,800 | £3,399 | £3,912 | £4,147 | £3,297 | £16,554 |
| Net Return | £1,941 | £3,549 | £4,079 | £4,366 | £3,569 | £17,503 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 10% | 19% | 21% | 23% | 19% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change