Flat
L8
1 bed
1 bath
Neptune Place, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£23,548
↗ 35%After 5 Years
Change In Property Value
£60,685
↗ 28%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,056 | £16,297 | £16,541 | £16,955 | £17,379 | £83,228 |
| Total Expenses | £10,682 | £10,757 | £10,822 | £10,905 | £10,990 | £54,157 |
| Profit Before Tax | £5,374 | £5,540 | £5,719 | £6,050 | £6,388 | £29,071 |
| Profit After Tax | £4,353 | £4,488 | £4,633 | £4,900 | £5,175 | £23,548 |
| Change In Property Value | £6,599 | £12,460 | £14,341 | £15,201 | £12,085 | £60,685 |
| Net Return | £10,951 | £16,948 | £18,973 | £20,101 | £17,259 | £84,233 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change