Flat
L1
2 beds
2 baths
Apartment 22, Hurst Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£60,699First YearProfit From Rental Income
£14,090
↗ 23%After 5 Years
Change In Property Value
£51,260
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,328 | £14,543 | £14,906 | £15,279 | £15,738 | £74,794 |
| Total Expenses | £11,328 | £11,396 | £11,475 | £11,556 | £11,645 | £57,399 |
| Profit Before Tax | £3,000 | £3,147 | £3,432 | £3,723 | £4,093 | £17,395 |
| Profit After Tax | £2,430 | £2,549 | £2,780 | £3,016 | £3,315 | £14,090 |
| Change In Property Value | £5,970 | £6,149 | £11,611 | £13,364 | £14,166 | £51,260 |
| Net Return | £8,400 | £8,698 | £14,391 | £16,380 | £17,481 | £65,350 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change