Flat
L2
1 bed
1 bath
Grand Union, Liverpool City Centre, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£18,910
↗ 25%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,748 | £18,014 | £18,465 | £18,926 | £19,494 | £92,647 |
| Total Expenses | £13,694 | £13,766 | £13,854 | £13,944 | £14,044 | £69,302 |
| Profit Before Tax | £4,054 | £4,248 | £4,610 | £4,982 | £5,450 | £23,345 |
| Profit After Tax | £3,284 | £3,441 | £3,734 | £4,035 | £4,415 | £18,910 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £10,784 | £11,166 | £18,322 | £20,824 | £22,211 | £83,307 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change