Flat
L6
2 beds
1 bath
Breckside Park, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£4,221
↗ 16%After 5 Years
Change In Property Value
£23,452
↗ 28%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,288 | £6,382 | £6,478 | £6,640 | £6,806 | £32,594 |
| Total Expenses | £5,364 | £5,423 | £5,474 | £5,532 | £5,591 | £27,383 |
| Profit Before Tax | £924 | £959 | £1,004 | £1,108 | £1,215 | £5,211 |
| Profit After Tax | £749 | £777 | £814 | £898 | £984 | £4,221 |
| Change In Property Value | £2,550 | £4,815 | £5,542 | £5,874 | £4,670 | £23,452 |
| Net Return | £3,299 | £5,592 | £6,355 | £6,772 | £5,654 | £27,673 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 21% | 24% | 26% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change