Flat
L1
0 beds
1 bath
Sir Thomas House, 5 Sir Thomas Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£12,936
↗ 52%After 5 Years
Change In Property Value
£20,607
↗ 26%After 5 Years
Return On Investment
134%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £6,074 | £6,134 | £6,199 | £6,267 | £6,338 | £31,011 |
| Profit Before Tax | £2,926 | £3,001 | £3,164 | £3,331 | £3,547 | £15,970 |
| Profit After Tax | £2,370 | £2,431 | £2,563 | £2,698 | £2,873 | £12,936 |
| Change In Property Value | £2,400 | £2,472 | £4,668 | £5,372 | £5,695 | £20,607 |
| Net Return | £4,770 | £4,903 | £7,231 | £8,070 | £8,568 | £33,543 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 19% | 20% | 29% | 32% | 34% | 134% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change