Flat
L8
1 bed
1 bath
Falkner Street, Edge Hill, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£9,002
↗ 24%After 5 Years
Change In Property Value
£33,108
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,760 | £8,891 | £9,025 | £9,250 | £9,482 | £45,408 |
| Total Expenses | £6,737 | £6,800 | £6,854 | £6,919 | £6,985 | £34,295 |
| Profit Before Tax | £2,023 | £2,091 | £2,170 | £2,332 | £2,497 | £11,113 |
| Profit After Tax | £1,639 | £1,694 | £1,758 | £1,889 | £2,023 | £9,002 |
| Change In Property Value | £3,600 | £6,798 | £7,824 | £8,293 | £6,593 | £33,108 |
| Net Return | £5,239 | £8,492 | £9,582 | £10,182 | £8,616 | £42,110 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change