Flat
L5
1 bed
1 bath
6 Great Homer Street, Liverpool, Lancashire L5
North West, England · L5
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£13,515
↗ 31%After 5 Years
Change In Property Value
£38,626
↗ 28%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,644 | £10,804 | £10,966 | £11,240 | £11,521 | £55,174 |
| Total Expenses | £7,569 | £7,635 | £7,692 | £7,761 | £7,832 | £38,489 |
| Profit Before Tax | £3,075 | £3,169 | £3,274 | £3,479 | £3,689 | £16,685 |
| Profit After Tax | £2,491 | £2,567 | £2,652 | £2,818 | £2,988 | £13,515 |
| Change In Property Value | £4,200 | £7,931 | £9,128 | £9,676 | £7,692 | £38,626 |
| Net Return | £6,691 | £10,498 | £11,780 | £12,493 | £10,680 | £52,141 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 16% | 24% | 27% | 29% | 25% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change