Flat
L1
2 beds
1 bath
Wood Street, Liverpool, Merseyside L1
North West, England · L1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£8,538
↗ 19%After 5 Years
Change In Property Value
£38,638
↗ 26%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 | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £9,031 | £9,093 | £9,164 | £9,236 | £9,313 | £45,837 |
| Profit Before Tax | £1,769 | £1,869 | £2,072 | £2,281 | £2,549 | £10,540 |
| Profit After Tax | £1,433 | £1,514 | £1,679 | £1,848 | £2,065 | £8,538 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £5,933 | £6,149 | £10,431 | £11,921 | £12,743 | £47,176 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change