Flat
L1
0 beds
1 bath
One Park West, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£2,305
↗ 8%After 5 Years
Change In Property Value
£24,471
↗ 26%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,840 | £6,943 | £7,116 | £7,294 | £7,513 | £35,706 |
| Total Expenses | £6,453 | £6,509 | £6,570 | £6,631 | £6,696 | £32,859 |
| Profit Before Tax | £387 | £433 | £546 | £663 | £817 | £2,846 |
| Profit After Tax | £313 | £351 | £443 | £537 | £662 | £2,305 |
| Change In Property Value | £2,850 | £2,936 | £5,543 | £6,380 | £6,763 | £24,471 |
| Net Return | £3,163 | £3,286 | £5,986 | £6,917 | £7,424 | £26,776 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change