Flat
L1
2 beds
1 bath
2 Bedoom 49 Hurst Street, Liverpool, Lancashire L1
North West, England · L1
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£12,503
↗ 22%After 5 Years
Change In Property Value
£47,654
↗ 26%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,320 | £13,520 | £13,858 | £14,204 | £14,630 | £69,532 |
| Total Expenses | £10,672 | £10,738 | £10,815 | £10,893 | £10,978 | £54,096 |
| Profit Before Tax | £2,648 | £2,782 | £3,043 | £3,311 | £3,652 | £15,436 |
| Profit After Tax | £2,145 | £2,253 | £2,465 | £2,682 | £2,958 | £12,503 |
| Change In Property Value | £5,550 | £5,717 | £10,795 | £12,424 | £13,169 | £47,654 |
| Net Return | £7,695 | £7,970 | £13,260 | £15,106 | £16,127 | £60,157 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 29% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change