Flat
L1
4 beds
4 baths
Rodney Street, Merseyside L1
North West, England · L1
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£92,954
↗ 31%After 5 Years
Change In Property Value
£230,542
↗ 26%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £64,440 | £65,407 | £67,042 | £68,718 | £70,779 | £336,386 |
| Total Expenses | £43,953 | £44,096 | £44,302 | £44,514 | £44,763 | £221,627 |
| Profit Before Tax | £20,487 | £21,311 | £22,740 | £24,204 | £26,017 | £114,758 |
| Profit After Tax | £16,594 | £17,262 | £18,419 | £19,605 | £21,074 | £92,954 |
| Change In Property Value | £26,850 | £27,656 | £52,223 | £60,104 | £63,710 | £230,542 |
| Net Return | £43,444 | £44,917 | £70,642 | £79,709 | £84,784 | £323,496 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 14% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change