Flat
L1
3 beds
2 baths
Paradise Street, Liverpool, Merseyside L1
North West, England · L1
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£26,101
↗ 27%After 5 Years
Change In Property Value
£78,565
↗ 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 | £21,960 | £22,289 | £22,847 | £23,418 | £24,120 | £114,634 |
| Total Expenses | £16,297 | £16,376 | £16,474 | £16,575 | £16,688 | £82,411 |
| Profit Before Tax | £5,663 | £5,914 | £6,372 | £6,842 | £7,432 | £32,223 |
| Profit After Tax | £4,587 | £4,790 | £5,161 | £5,542 | £6,020 | £26,101 |
| Change In Property Value | £9,150 | £9,425 | £17,797 | £20,482 | £21,711 | £78,565 |
| Net Return | £13,737 | £14,215 | £22,958 | £26,025 | £27,731 | £104,665 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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