Flat
L6
2 beds
2 baths
Moss Street, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£11,718
↗ 28%After 5 Years
Change In Property Value
£37,247
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,996 | £10,146 | £10,298 | £10,556 | £10,819 | £51,815 |
| Total Expenses | £7,343 | £7,408 | £7,464 | £7,532 | £7,601 | £37,349 |
| Profit Before Tax | £2,653 | £2,738 | £2,834 | £3,024 | £3,218 | £14,466 |
| Profit After Tax | £2,149 | £2,218 | £2,295 | £2,449 | £2,607 | £11,718 |
| Change In Property Value | £4,050 | £7,648 | £8,802 | £9,330 | £7,417 | £37,247 |
| Net Return | £6,199 | £9,865 | £11,097 | £11,779 | £10,024 | £48,965 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change