Flat
L5
2 beds
2 baths
City Residence, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£29,194
↗ 40%After 5 Years
Change In Property Value
£66,203
↗ 28%After 5 Years
Return On Investment
131%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,240 | £18,514 | £18,791 | £19,261 | £19,743 | £94,549 |
| Total Expenses | £11,544 | £11,622 | £11,691 | £11,779 | £11,870 | £58,506 |
| Profit Before Tax | £6,696 | £6,892 | £7,101 | £7,482 | £7,872 | £36,042 |
| Profit After Tax | £5,423 | £5,582 | £5,752 | £6,060 | £6,377 | £29,194 |
| Change In Property Value | £7,199 | £13,593 | £15,645 | £16,583 | £13,184 | £66,203 |
| Net Return | £12,622 | £19,176 | £21,396 | £22,643 | £19,560 | £95,397 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 27% | 131% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change