Flat
L1
2 beds
2 baths
One Park West, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£68,485First YearProfit From Rental Income
£17,044
↗ 25%After 5 Years
Change In Property Value
£57,945
↗ 26%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £12,545 | £12,615 | £12,699 | £12,785 | £12,880 | £63,524 |
| Profit Before Tax | £3,655 | £3,828 | £4,155 | £4,490 | £4,914 | £21,042 |
| Profit After Tax | £2,961 | £3,101 | £3,365 | £3,637 | £3,980 | £17,044 |
| Change In Property Value | £6,749 | £6,951 | £13,126 | £15,107 | £16,013 | £57,945 |
| Net Return | £9,709 | £10,051 | £16,491 | £18,744 | £19,993 | £74,988 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change