Flat
L6
2 beds
1 bath
Gilmartin Grove, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£32,499First YearProfit From Rental Income
£7,193
↗ 22%After 5 Years
Change In Property Value
£28,970
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,764 | £7,880 | £7,999 | £8,199 | £8,404 | £40,245 |
| Total Expenses | £6,155 | £6,216 | £6,269 | £6,331 | £6,394 | £31,366 |
| Profit Before Tax | £1,609 | £1,664 | £1,729 | £1,868 | £2,009 | £8,880 |
| Profit After Tax | £1,303 | £1,348 | £1,401 | £1,513 | £1,628 | £7,193 |
| Change In Property Value | £3,150 | £5,948 | £6,846 | £7,257 | £5,769 | £28,970 |
| Net Return | £4,453 | £7,296 | £8,247 | £8,769 | £7,397 | £36,162 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change