Flat
L1
3 beds
3 baths
Colquitt Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£205,500First YearProfit From Rental Income
£61,794
↗ 30%After 5 Years
Change In Property Value
£159,705
↗ 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 | £44,640 | £45,310 | £46,442 | £47,603 | £49,032 | £233,027 |
| Total Expenses | £31,063 | £31,175 | £31,332 | £31,492 | £31,677 | £156,738 |
| Profit Before Tax | £13,578 | £14,134 | £15,111 | £16,112 | £17,354 | £76,288 |
| Profit After Tax | £10,998 | £11,449 | £12,240 | £13,051 | £14,057 | £61,794 |
| Change In Property Value | £18,600 | £19,158 | £36,177 | £41,636 | £44,134 | £159,705 |
| Net Return | £29,598 | £30,607 | £48,416 | £54,687 | £58,191 | £221,499 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 28% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change