Flat
L7
2 beds
1 bath
Crown Station Place, Liverpool L7
North West, England · L7
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£5,004
↗ 17%After 5 Years
Change In Property Value
£26,211
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,840 | £6,943 | £7,047 | £7,223 | £7,403 | £35,456 |
| Total Expenses | £5,741 | £5,801 | £5,852 | £5,912 | £5,972 | £29,278 |
| Profit Before Tax | £1,099 | £1,142 | £1,194 | £1,311 | £1,431 | £6,178 |
| Profit After Tax | £890 | £925 | £967 | £1,062 | £1,159 | £5,004 |
| Change In Property Value | £2,850 | £5,382 | £6,194 | £6,566 | £5,220 | £26,211 |
| Net Return | £3,740 | £6,307 | £7,161 | £7,628 | £6,379 | £31,215 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 21% | 24% | 26% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change