Flat
L1
0 beds
0 baths
Nelson Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£263,250First YearProfit From Rental Income
£80,490
↗ 31%After 5 Years
Change In Property Value
£202,207
↗ 26%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £56,520 | £57,368 | £58,802 | £60,272 | £62,080 | £295,042 |
| Total Expenses | £38,797 | £38,928 | £39,114 | £39,305 | £39,528 | £195,672 |
| Profit Before Tax | £17,723 | £18,440 | £19,688 | £20,967 | £22,552 | £99,370 |
| Profit After Tax | £14,356 | £14,937 | £15,947 | £16,983 | £18,267 | £80,490 |
| Change In Property Value | £23,550 | £24,257 | £45,804 | £52,717 | £55,880 | £202,207 |
| Net Return | £37,906 | £39,193 | £61,752 | £69,700 | £74,147 | £282,697 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 14% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change