Flat
L6
0 beds
1 bath
Walker Street, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£7,238
↗ 22%After 5 Years
Change In Property Value
£28,970
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,776 | £7,893 | £8,011 | £8,211 | £8,417 | £40,308 |
| Total Expenses | £6,156 | £6,218 | £6,270 | £6,332 | £6,396 | £31,372 |
| Profit Before Tax | £1,620 | £1,675 | £1,741 | £1,879 | £2,021 | £8,936 |
| Profit After Tax | £1,312 | £1,357 | £1,410 | £1,522 | £1,637 | £7,238 |
| Change In Property Value | £3,150 | £5,948 | £6,846 | £7,257 | £5,769 | £28,970 |
| Net Return | £4,462 | £7,305 | £8,256 | £8,779 | £7,406 | £36,208 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change