Flat
L1
2 beds
2 baths
Crump Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£19,700
↗ 36%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £10,642 | £10,710 | £10,791 | £10,874 | £10,965 | £53,981 |
| Profit Before Tax | £4,359 | £4,515 | £4,815 | £5,122 | £5,511 | £24,321 |
| Profit After Tax | £3,530 | £3,657 | £3,900 | £4,149 | £4,464 | £19,700 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £8,930 | £9,219 | £14,403 | £16,237 | £17,277 | £66,066 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 30% | 31% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change