Flat
L1
3 beds
2 baths
62 Roscoe Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£43,664
↗ 29%After 5 Years
Change In Property Value
£118,491
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,120 | £33,617 | £34,457 | £35,319 | £36,378 | £172,891 |
| Total Expenses | £23,563 | £23,658 | £23,785 | £23,915 | £24,064 | £118,985 |
| Profit Before Tax | £9,558 | £9,959 | £10,672 | £11,403 | £12,314 | £53,906 |
| Profit After Tax | £7,742 | £8,066 | £8,644 | £9,237 | £9,975 | £43,664 |
| Change In Property Value | £13,800 | £14,214 | £26,841 | £30,891 | £32,745 | £118,491 |
| Net Return | £21,542 | £22,280 | £35,485 | £40,128 | £42,719 | £162,155 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change