Flat
L8
2 beds
2 baths
Parliament Street, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£69,400First YearProfit From Rental Income
£24,721
↗ 36%After 5 Years
Change In Property Value
£62,906
↗ 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 | £16,644 | £16,894 | £17,147 | £17,576 | £18,015 | £86,276 |
| Total Expenses | £11,000 | £11,075 | £11,142 | £11,226 | £11,313 | £55,756 |
| Profit Before Tax | £5,644 | £5,818 | £6,005 | £6,349 | £6,702 | £30,519 |
| Profit After Tax | £4,571 | £4,713 | £4,864 | £5,143 | £5,429 | £24,721 |
| Change In Property Value | £6,840 | £12,916 | £14,865 | £15,757 | £12,527 | £62,906 |
| Net Return | £11,411 | £17,629 | £19,730 | £20,900 | £17,956 | £87,626 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| 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