Flat
L9
0 beds
0 baths
Walton Vale, Liverpool L9
North West, England · L9
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£57,992
↗ 36%After 5 Years
Change In Property Value
£136,572
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,656 | £35,176 | £35,703 | £36,596 | £37,511 | £179,642 |
| Total Expenses | £21,392 | £21,494 | £21,588 | £21,719 | £21,853 | £108,047 |
| Profit Before Tax | £13,264 | £13,682 | £14,116 | £14,877 | £15,658 | £71,596 |
| Profit After Tax | £10,744 | £11,082 | £11,434 | £12,050 | £12,683 | £57,992 |
| Change In Property Value | £14,850 | £28,042 | £32,274 | £34,210 | £27,197 | £136,572 |
| Net Return | £25,594 | £39,124 | £43,707 | £46,260 | £39,880 | £194,565 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 16% | 24% | 27% | 29% | 25% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change