Flat
L5
0 beds
1 bath
Phoenix Place, Lliad Street, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£18,985First YearProfit From Rental Income
£956
↗ 5%After 5 Years
Change In Property Value
£16,540
↗ 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 | £4,385 | £4,442 | £4,490 | £4,543 | £4,598 | £22,457 |
| Profit Before Tax | £175 | £187 | £208 | £272 | £338 | £1,180 |
| Profit After Tax | £142 | £151 | £169 | £220 | £274 | £956 |
| Change In Property Value | £1,799 | £3,396 | £3,909 | £4,143 | £3,294 | £16,540 |
| Net Return | £1,940 | £3,547 | £4,077 | £4,364 | £3,567 | £17,496 |
| 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