Flat
L1
0 beds
3 baths
Hope Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£81,623
↗ 31%After 5 Years
Change In Property Value
£204,783
↗ 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 | £57,240 | £58,099 | £59,551 | £61,040 | £62,871 | £298,801 |
| Total Expenses | £39,266 | £39,397 | £39,586 | £39,778 | £40,004 | £198,031 |
| Profit Before Tax | £17,974 | £18,701 | £19,965 | £21,261 | £22,867 | £100,769 |
| Profit After Tax | £14,559 | £15,148 | £16,172 | £17,222 | £18,522 | £81,623 |
| Change In Property Value | £23,850 | £24,566 | £46,388 | £53,388 | £56,591 | £204,783 |
| Net Return | £38,409 | £39,713 | £62,560 | £70,610 | £75,114 | £286,406 |
| 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