Flat
L1
1 bed
1 bath
Roscoe Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£69,340First YearProfit From Rental Income
£17,362
↗ 25%After 5 Years
Change In Property Value
£58,679
↗ 26%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,404 | £16,650 | £17,066 | £17,493 | £18,018 | £85,631 |
| Total Expenses | £12,678 | £12,749 | £12,834 | £12,920 | £13,015 | £64,196 |
| Profit Before Tax | £3,726 | £3,901 | £4,233 | £4,573 | £5,003 | £21,435 |
| Profit After Tax | £3,018 | £3,160 | £3,429 | £3,704 | £4,052 | £17,362 |
| Change In Property Value | £6,834 | £7,039 | £13,292 | £15,298 | £16,216 | £58,679 |
| Net Return | £9,852 | £10,199 | £16,721 | £19,002 | £20,268 | £76,041 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change