Flat
L6
1 bed
1 bath
Low Hill, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£12,426
↗ 29%After 5 Years
Change In Property Value
£38,626
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,356 | £10,511 | £10,669 | £10,936 | £11,209 | £53,681 |
| Total Expenses | £7,540 | £7,606 | £7,662 | £7,731 | £7,801 | £38,340 |
| Profit Before Tax | £2,816 | £2,906 | £3,007 | £3,205 | £3,408 | £15,341 |
| Profit After Tax | £2,281 | £2,354 | £2,435 | £2,596 | £2,761 | £12,426 |
| Change In Property Value | £4,200 | £7,931 | £9,128 | £9,676 | £7,692 | £38,626 |
| Net Return | £6,481 | £10,285 | £11,563 | £12,271 | £10,453 | £51,053 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change