Flat
L1
2 beds
1 bath
Westminster Chambers, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£4,572
↗ 13%After 5 Years
Change In Property Value
£29,623
↗ 26%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,280 | £8,404 | £8,614 | £8,830 | £9,095 | £43,223 |
| Total Expenses | £7,391 | £7,449 | £7,513 | £7,578 | £7,648 | £37,579 |
| Profit Before Tax | £889 | £955 | £1,101 | £1,251 | £1,447 | £5,644 |
| Profit After Tax | £720 | £774 | £892 | £1,014 | £1,172 | £4,572 |
| Change In Property Value | £3,450 | £3,554 | £6,710 | £7,723 | £8,186 | £29,623 |
| Net Return | £4,170 | £4,327 | £7,602 | £8,736 | £9,358 | £34,194 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change