Flat
L1
1 bed
1 bath
Liverpool City Centre Flat, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£6,279
↗ 16%After 5 Years
Change In Property Value
£33,474
↗ 26%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,360 | £9,500 | £9,738 | £9,981 | £10,281 | £48,860 |
| Total Expenses | £8,092 | £8,152 | £8,219 | £8,287 | £8,359 | £41,108 |
| Profit Before Tax | £1,268 | £1,349 | £1,519 | £1,695 | £1,921 | £7,752 |
| Profit After Tax | £1,027 | £1,092 | £1,231 | £1,373 | £1,556 | £6,279 |
| Change In Property Value | £3,899 | £4,015 | £7,583 | £8,727 | £9,250 | £33,474 |
| Net Return | £4,926 | £5,108 | £8,813 | £10,099 | £10,807 | £39,753 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change