Flat
L8
2 beds
1 bath
Chancellor Court, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£4,658
↗ 17%After 5 Years
Change In Property Value
£24,831
↗ 28%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,576 | £6,675 | £6,775 | £6,944 | £7,118 | £34,087 |
| Total Expenses | £5,553 | £5,613 | £5,664 | £5,723 | £5,783 | £28,337 |
| Profit Before Tax | £1,023 | £1,061 | £1,111 | £1,221 | £1,335 | £5,750 |
| Profit After Tax | £828 | £860 | £900 | £989 | £1,081 | £4,658 |
| Change In Property Value | £2,700 | £5,099 | £5,868 | £6,220 | £4,945 | £24,831 |
| Net Return | £3,528 | £5,958 | £6,767 | £7,209 | £6,026 | £29,489 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 21% | 24% | 26% | 22% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change