Flat
L8
1 bed
1 bath
Parliament Street, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£46,600First YearProfit From Rental Income
£13,674
↗ 29%After 5 Years
Change In Property Value
£41,937
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,100 | £11,266 | £11,435 | £11,721 | £12,014 | £57,538 |
| Total Expenses | £8,001 | £8,067 | £8,125 | £8,196 | £8,268 | £40,656 |
| Profit Before Tax | £3,099 | £3,199 | £3,310 | £3,526 | £3,747 | £16,882 |
| Profit After Tax | £2,511 | £2,591 | £2,681 | £2,856 | £3,035 | £13,674 |
| Change In Property Value | £4,560 | £8,611 | £9,910 | £10,505 | £8,351 | £41,937 |
| Net Return | £7,071 | £11,202 | £12,592 | £13,361 | £11,386 | £55,611 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change