Flat
L1
3 beds
3 baths
Liverpool L1
North West, England · L1
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£54,995
↗ 30%After 5 Years
Change In Property Value
£144,250
↗ 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 | £40,320 | £40,925 | £41,948 | £42,997 | £44,287 | £210,476 |
| Total Expenses | £28,250 | £28,356 | £28,502 | £28,650 | £28,822 | £142,581 |
| Profit Before Tax | £12,070 | £12,568 | £13,446 | £14,346 | £15,464 | £67,895 |
| Profit After Tax | £9,777 | £10,180 | £10,891 | £11,620 | £12,526 | £54,995 |
| Change In Property Value | £16,800 | £17,304 | £32,676 | £37,607 | £39,863 | £144,250 |
| Net Return | £26,577 | £27,484 | £43,567 | £49,227 | £52,389 | £199,245 |
| 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