Flat
L5
1 bed
1 bath
Chapel Gardens, Liverpool, Merseyside L5
North West, England · L5
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£4,856
↗ 18%After 5 Years
Change In Property Value
£23,452
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,456 | £6,553 | £6,651 | £6,817 | £6,988 | £33,465 |
| Total Expenses | £5,380 | £5,440 | £5,491 | £5,549 | £5,609 | £27,470 |
| Profit Before Tax | £1,076 | £1,113 | £1,160 | £1,268 | £1,379 | £5,995 |
| Profit After Tax | £871 | £901 | £940 | £1,027 | £1,117 | £4,856 |
| Change In Property Value | £2,550 | £4,815 | £5,542 | £5,874 | £4,670 | £23,452 |
| Net Return | £3,421 | £5,717 | £6,482 | £6,901 | £5,787 | £28,308 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 24% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change