Flat
L6
2 beds
2 baths
Epworth Street, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£2,758
↗ 12%After 5 Years
Change In Property Value
£20,693
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,556 | £5,639 | £5,724 | £5,867 | £6,014 | £28,800 |
| Total Expenses | £4,969 | £5,027 | £5,077 | £5,133 | £5,190 | £25,395 |
| Profit Before Tax | £587 | £612 | £647 | £734 | £824 | £3,405 |
| Profit After Tax | £476 | £496 | £524 | £595 | £667 | £2,758 |
| Change In Property Value | £2,250 | £4,249 | £4,890 | £5,183 | £4,121 | £20,693 |
| Net Return | £2,726 | £4,745 | £5,414 | £5,778 | £4,788 | £23,451 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 20% | 23% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change