Flat
L7
2 beds
1 bath
Minster Court, Liverpool, Merseyside L7
North West, England · L7
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£7,130
↗ 21%After 5 Years
Change In Property Value
£30,349
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,920 | £8,039 | £8,159 | £8,363 | £8,572 | £41,054 |
| Total Expenses | £6,331 | £6,393 | £6,446 | £6,508 | £6,572 | £32,251 |
| Profit Before Tax | £1,589 | £1,646 | £1,713 | £1,855 | £2,000 | £8,803 |
| Profit After Tax | £1,287 | £1,333 | £1,388 | £1,503 | £1,620 | £7,130 |
| Change In Property Value | £3,300 | £6,232 | £7,172 | £7,602 | £6,044 | £30,349 |
| Net Return | £4,587 | £7,564 | £8,560 | £9,105 | £7,664 | £37,480 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change