Flat
L2
1 bed
1 bath
Grand Union, Liverpool City Centre, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£24,393
↗ 26%After 5 Years
Change In Property Value
£77,277
↗ 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 | £21,300 | £21,619 | £22,160 | £22,714 | £23,395 | £111,189 |
| Total Expenses | £16,033 | £16,110 | £16,207 | £16,307 | £16,418 | £81,075 |
| Profit Before Tax | £5,268 | £5,509 | £5,953 | £6,407 | £6,978 | £30,114 |
| Profit After Tax | £4,267 | £4,462 | £4,822 | £5,190 | £5,652 | £24,393 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £13,267 | £13,732 | £22,326 | £25,336 | £27,007 | £101,669 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| 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