Flat
L1
1 bed
1 bath
Victoria Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£41,200First YearProfit From Rental Income
£6,725
↗ 16%After 5 Years
Change In Property Value
£34,517
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,648 | £9,793 | £10,038 | £10,288 | £10,597 | £50,364 |
| Total Expenses | £8,281 | £8,342 | £8,409 | £8,478 | £8,552 | £42,062 |
| Profit Before Tax | £1,367 | £1,451 | £1,628 | £1,810 | £2,045 | £8,302 |
| Profit After Tax | £1,107 | £1,175 | £1,319 | £1,466 | £1,657 | £6,725 |
| Change In Property Value | £4,020 | £4,141 | £7,819 | £8,999 | £9,539 | £34,517 |
| Net Return | £5,127 | £5,316 | £9,138 | £10,465 | £11,196 | £41,241 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change