Flat
L2
2 beds
2 baths
Liverpool L2
North West, England · L2
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£22,739
↗ 26%After 5 Years
Change In Property Value
£73,413
↗ 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 | £20,232 | £20,535 | £21,049 | £21,575 | £22,222 | £105,614 |
| Total Expenses | £15,331 | £15,407 | £15,501 | £15,598 | £15,705 | £77,542 |
| Profit Before Tax | £4,901 | £5,129 | £5,548 | £5,977 | £6,517 | £28,072 |
| Profit After Tax | £3,970 | £4,154 | £4,494 | £4,842 | £5,279 | £22,739 |
| Change In Property Value | £8,550 | £8,807 | £16,630 | £19,139 | £20,288 | £73,413 |
| Net Return | £12,520 | £12,961 | £21,123 | £23,981 | £25,566 | £96,151 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 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