Flat
L2
2 beds
1 bath
17 North John Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£3,594
↗ 11%After 5 Years
Change In Property Value
£28,335
↗ 26%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,812 | £7,929 | £8,127 | £8,331 | £8,581 | £40,780 |
| Total Expenses | £7,145 | £7,203 | £7,266 | £7,330 | £7,398 | £36,342 |
| Profit Before Tax | £667 | £726 | £861 | £1,000 | £1,183 | £4,437 |
| Profit After Tax | £540 | £588 | £698 | £810 | £958 | £3,594 |
| Change In Property Value | £3,300 | £3,399 | £6,418 | £7,387 | £7,830 | £28,335 |
| Net Return | £3,840 | £3,987 | £7,116 | £8,197 | £8,788 | £31,929 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change