Flat
L5
2 beds
2 baths
City Residence, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£18,982
↗ 35%After 5 Years
Change In Property Value
£48,269
↗ 28%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,296 | £13,495 | £13,698 | £14,040 | £14,391 | £68,921 |
| Total Expenses | £8,959 | £9,029 | £9,090 | £9,166 | £9,244 | £45,486 |
| Profit Before Tax | £4,337 | £4,467 | £4,608 | £4,874 | £5,148 | £23,434 |
| Profit After Tax | £3,513 | £3,618 | £3,733 | £3,948 | £4,170 | £18,982 |
| Change In Property Value | £5,249 | £9,911 | £11,407 | £12,091 | £9,612 | £48,269 |
| Net Return | £8,762 | £13,529 | £15,139 | £16,039 | £13,782 | £67,251 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change