Flat
L1
1 bed
1 bath
David Lewis Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£17,036
↗ 25%After 5 Years
Change In Property Value
£57,957
↗ 26%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £12,547 | £12,617 | £12,701 | £12,787 | £12,882 | £63,534 |
| Profit Before Tax | £3,653 | £3,826 | £4,153 | £4,488 | £4,912 | £21,032 |
| Profit After Tax | £2,959 | £3,099 | £3,364 | £3,635 | £3,979 | £17,036 |
| Change In Property Value | £6,750 | £6,953 | £13,129 | £15,110 | £16,016 | £57,957 |
| Net Return | £9,709 | £10,051 | £16,492 | £18,745 | £19,995 | £74,993 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change