Flat
L6
1 bed
1 bath
Walker Street, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£13,935
↗ 30%After 5 Years
Change In Property Value
£41,385
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,100 | £11,266 | £11,435 | £11,721 | £12,014 | £57,538 |
| Total Expenses | £7,936 | £8,003 | £8,061 | £8,131 | £8,203 | £40,334 |
| Profit Before Tax | £3,164 | £3,264 | £3,375 | £3,590 | £3,811 | £17,203 |
| Profit After Tax | £2,563 | £2,644 | £2,734 | £2,908 | £3,087 | £13,935 |
| Change In Property Value | £4,500 | £8,498 | £9,780 | £10,367 | £8,241 | £41,385 |
| Net Return | £7,063 | £11,141 | £12,513 | £13,275 | £11,329 | £55,320 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change