Flat
L8
1 bed
1 bath
Plaza Boulevard, Liverpool, Merseyside L8
North West, England · L8
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£6,076
↗ 20%After 5 Years
Change In Property Value
£27,590
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,296 | £7,405 | £7,517 | £7,704 | £7,897 | £37,819 |
| Total Expenses | £5,947 | £6,008 | £6,060 | £6,121 | £6,183 | £30,319 |
| Profit Before Tax | £1,349 | £1,397 | £1,456 | £1,584 | £1,714 | £7,501 |
| Profit After Tax | £1,093 | £1,132 | £1,180 | £1,283 | £1,389 | £6,076 |
| Change In Property Value | £3,000 | £5,665 | £6,520 | £6,911 | £5,494 | £27,590 |
| Net Return | £4,093 | £6,797 | £7,700 | £8,194 | £6,883 | £33,666 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change