Flat
L8
2 beds
1 bath
Catharine Street, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£20,660
↗ 34%After 5 Years
Change In Property Value
£55,181
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,604 | £14,823 | £15,045 | £15,422 | £15,807 | £75,701 |
| Total Expenses | £9,895 | £9,967 | £10,031 | £10,110 | £10,191 | £50,194 |
| Profit Before Tax | £4,709 | £4,856 | £5,015 | £5,312 | £5,616 | £25,507 |
| Profit After Tax | £3,814 | £3,933 | £4,062 | £4,302 | £4,549 | £20,660 |
| Change In Property Value | £6,000 | £11,330 | £13,040 | £13,822 | £10,989 | £55,181 |
| Net Return | £9,814 | £15,263 | £17,102 | £18,125 | £15,538 | £75,841 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 25% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change