Flat
L13
0 beds
0 baths
Prescot Road, Old Swan, Liverpool L13
Initial Investment
£838,049First YearProfit From Rental Income
£222,964
↗ 27%After 5 Years
Change In Property Value
£228,394
↗ 20%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £109,596 | £111,788 | £114,583 | £117,447 | £120,383 | £573,797 |
| Total Expenses | £58,586 | £58,851 | £59,173 | £59,504 | £59,840 | £295,954 |
| Profit Before Tax | £51,010 | £52,937 | £55,409 | £57,943 | £60,543 | £277,843 |
| Profit After Tax | £41,242 | £42,659 | £44,476 | £46,338 | £48,249 | £222,964 |
| Change In Property Value | £23,000 | £23,460 | £47,858 | £62,216 | £71,859 | £228,394 |
| Net Return | £64,242 | £66,119 | £92,334 | £108,554 | £120,109 | £451,358 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 8% | 8% | 11% | 13% | 14% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change