Flat
L5
2 beds
2 baths
Great Homer Street, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£8,808
↗ 26%After 5 Years
Change In Property Value
£30,349
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,364 | £8,489 | £8,617 | £8,832 | £9,053 | £43,356 |
| Total Expenses | £6,376 | £6,438 | £6,492 | £6,555 | £6,620 | £32,481 |
| Profit Before Tax | £1,988 | £2,051 | £2,125 | £2,277 | £2,433 | £10,874 |
| Profit After Tax | £1,611 | £1,662 | £1,721 | £1,844 | £1,971 | £8,808 |
| Change In Property Value | £3,300 | £6,232 | £7,172 | £7,602 | £6,044 | £30,349 |
| Net Return | £4,911 | £7,893 | £8,893 | £9,447 | £8,014 | £39,158 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change