Flat
L2
1 bed
1 bath
Grand Union, Liverpool City Centre, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£18,918
↗ 25%After 5 Years
Change In Property Value
£64,384
↗ 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 | £13,692 | £13,764 | £13,852 | £13,942 | £14,042 | £69,292 |
| Profit Before Tax | £4,056 | £4,250 | £4,612 | £4,984 | £5,452 | £23,355 |
| Profit After Tax | £3,286 | £3,443 | £3,736 | £4,037 | £4,416 | £18,918 |
| Change In Property Value | £7,499 | £7,723 | £14,584 | £16,785 | £17,793 | £64,384 |
| Net Return | £10,784 | £11,166 | £18,320 | £20,822 | £22,209 | £83,302 |
| 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