Flat
L6
1 bed
1 bath
Low Hill, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£10,209
↗ 27%After 5 Years
Change In Property Value
£34,488
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,252 | £9,391 | £9,532 | £9,770 | £10,014 | £47,959 |
| Total Expenses | £6,947 | £7,011 | £7,066 | £7,132 | £7,199 | £35,355 |
| Profit Before Tax | £2,305 | £2,380 | £2,466 | £2,638 | £2,815 | £12,604 |
| Profit After Tax | £1,867 | £1,928 | £1,997 | £2,137 | £2,280 | £10,209 |
| Change In Property Value | £3,750 | £7,081 | £8,150 | £8,639 | £6,868 | £34,488 |
| Net Return | £5,617 | £9,009 | £10,147 | £10,776 | £9,148 | £44,697 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change