Flat
L14
2 beds
1 bath
Pilch Lane, Liverpool L14
Initial Investment
£58,600First YearProfit From Rental Income
£4,319
↗ 7%After 5 Years
Change In Property Value
£23,832
↗ 20%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,568 | £8,782 | £9,002 | £9,227 | £43,979 |
| Total Expenses | £7,601 | £7,664 | £7,728 | £7,794 | £7,859 | £38,646 |
| Profit Before Tax | £799 | £904 | £1,054 | £1,208 | £1,368 | £5,333 |
| Profit After Tax | £647 | £732 | £854 | £978 | £1,108 | £4,319 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £3,047 | £3,180 | £5,848 | £7,470 | £8,606 | £28,152 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 15% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change