Flat
L6
1 bed
0 baths
Radnor Place, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£19,000First YearProfit From Rental Income
£496
↗ 3%After 5 Years
Change In Property Value
£16,554
↗ 28%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,440 | £4,507 | £4,574 | £4,689 | £4,806 | £23,015 |
| Total Expenses | £4,375 | £4,431 | £4,479 | £4,532 | £4,587 | £22,403 |
| Profit Before Tax | £66 | £75 | £95 | £156 | £219 | £612 |
| Profit After Tax | £53 | £61 | £77 | £127 | £178 | £496 |
| Change In Property Value | £1,800 | £3,399 | £3,912 | £4,147 | £3,297 | £16,554 |
| Net Return | £1,853 | £3,460 | £3,989 | £4,273 | £3,474 | £17,050 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 18% | 21% | 22% | 18% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change