Flat
L8
2 beds
2 baths
High Park Street, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£3,904
↗ 15%After 5 Years
Change In Property Value
£23,452
↗ 28%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,204 | £6,297 | £6,392 | £6,551 | £6,715 | £32,159 |
| Total Expenses | £5,355 | £5,415 | £5,465 | £5,523 | £5,582 | £27,340 |
| Profit Before Tax | £849 | £882 | £926 | £1,028 | £1,133 | £4,819 |
| Profit After Tax | £687 | £715 | £750 | £833 | £918 | £3,904 |
| Change In Property Value | £2,550 | £4,815 | £5,542 | £5,874 | £4,670 | £23,452 |
| Net Return | £3,237 | £5,530 | £6,292 | £6,707 | £5,588 | £27,355 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 12% | 21% | 24% | 25% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change