Flat
L2
1 bed
1 bath
Silkhouse Court, 7 Tithebarn St, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£1,940
↗ 7%After 5 Years
Change In Property Value
£24,471
↗ 26%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,744 | £6,845 | £7,016 | £7,192 | £7,407 | £35,205 |
| Total Expenses | £6,444 | £6,500 | £6,560 | £6,621 | £6,685 | £32,809 |
| Profit Before Tax | £300 | £346 | £457 | £571 | £722 | £2,395 |
| Profit After Tax | £243 | £280 | £370 | £462 | £585 | £1,940 |
| Change In Property Value | £2,850 | £2,936 | £5,543 | £6,380 | £6,763 | £24,471 |
| Net Return | £3,093 | £3,215 | £5,913 | £6,842 | £7,347 | £26,411 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change