Flat
L9
2 beds
1 bath
Carlake Grove, Walton, Liverpool L9
North West, England · L9
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£4,278
↗ 15%After 5 Years
Change In Property Value
£26,211
↗ 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 | £6,648 | £6,748 | £6,849 | £7,020 | £7,196 | £34,460 |
| Total Expenses | £5,721 | £5,781 | £5,833 | £5,891 | £5,952 | £29,178 |
| Profit Before Tax | £927 | £966 | £1,016 | £1,129 | £1,244 | £5,282 |
| Profit After Tax | £751 | £783 | £823 | £914 | £1,008 | £4,278 |
| Change In Property Value | £2,850 | £5,382 | £6,194 | £6,566 | £5,220 | £26,211 |
| Net Return | £3,601 | £6,164 | £7,017 | £7,480 | £6,227 | £30,489 |
| 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