Flat
L6
2 beds
2 baths
Low Hill, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£57,985First YearProfit From Rental Income
£19,884
↗ 34%After 5 Years
Change In Property Value
£52,408
↗ 28%After 5 Years
Return On Investment
125%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,052 | £14,263 | £14,477 | £14,839 | £15,210 | £72,840 |
| Total Expenses | £9,517 | £9,588 | £9,650 | £9,728 | £9,808 | £48,291 |
| Profit Before Tax | £4,535 | £4,675 | £4,826 | £5,110 | £5,402 | £24,548 |
| Profit After Tax | £3,673 | £3,787 | £3,909 | £4,139 | £4,375 | £19,884 |
| Change In Property Value | £5,699 | £10,761 | £12,385 | £13,128 | £10,436 | £52,408 |
| Net Return | £9,372 | £14,547 | £16,294 | £17,267 | £14,812 | £72,292 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change