Flat
L6
1 bed
1 bath
Hands Off Liverpool Property Investment, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£6,484
↗ 21%After 5 Years
Change In Property Value
£27,590
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,404 | £7,515 | £7,628 | £7,818 | £8,014 | £38,379 |
| Total Expenses | £5,958 | £6,019 | £6,071 | £6,132 | £6,194 | £30,375 |
| Profit Before Tax | £1,446 | £1,496 | £1,557 | £1,686 | £1,820 | £8,005 |
| Profit After Tax | £1,171 | £1,212 | £1,261 | £1,366 | £1,474 | £6,484 |
| Change In Property Value | £3,000 | £5,665 | £6,520 | £6,911 | £5,494 | £27,590 |
| Net Return | £4,171 | £6,877 | £7,781 | £8,277 | £6,968 | £34,074 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change