Flat
L8
1 bed
1 bath
68 Falkner Street, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£39,400First YearProfit From Rental Income
£10,181
↗ 26%After 5 Years
Change In Property Value
£35,316
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,348 | £9,488 | £9,631 | £9,871 | £10,118 | £48,456 |
| Total Expenses | £7,053 | £7,117 | £7,172 | £7,238 | £7,306 | £35,887 |
| Profit Before Tax | £2,295 | £2,371 | £2,458 | £2,633 | £2,812 | £12,569 |
| Profit After Tax | £1,859 | £1,921 | £1,991 | £2,133 | £2,278 | £10,181 |
| Change In Property Value | £3,840 | £7,251 | £8,345 | £8,846 | £7,033 | £35,316 |
| Net Return | £5,699 | £9,172 | £10,337 | £10,979 | £9,311 | £45,497 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change