Flat
L7
2 beds
1 bath
Appartment 54, Liverpool L7
North West, England · L7
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£13,510
↗ 28%After 5 Years
Change In Property Value
£42,765
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,160 | £11,327 | £11,497 | £11,785 | £12,079 | £57,849 |
| Total Expenses | £8,103 | £8,170 | £8,228 | £8,298 | £8,371 | £41,170 |
| Profit Before Tax | £3,057 | £3,158 | £3,269 | £3,486 | £3,709 | £16,679 |
| Profit After Tax | £2,476 | £2,558 | £2,648 | £2,824 | £3,004 | £13,510 |
| Change In Property Value | £4,650 | £8,781 | £10,106 | £10,712 | £8,516 | £42,765 |
| Net Return | £7,126 | £11,338 | £12,754 | £13,536 | £11,520 | £56,275 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change