Flat
L6
2 beds
1 bath
Gilmartin Grove, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£10,963
↗ 27%After 5 Years
Change In Property Value
£35,867
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,624 | £9,768 | £9,915 | £10,163 | £10,417 | £49,887 |
| Total Expenses | £7,145 | £7,210 | £7,265 | £7,332 | £7,400 | £36,352 |
| Profit Before Tax | £2,479 | £2,559 | £2,650 | £2,831 | £3,017 | £13,535 |
| Profit After Tax | £2,008 | £2,073 | £2,146 | £2,293 | £2,444 | £10,963 |
| Change In Property Value | £3,900 | £7,365 | £8,476 | £8,984 | £7,143 | £35,867 |
| Net Return | £5,908 | £9,437 | £10,622 | £11,277 | £9,586 | £46,831 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change