Flat
L2
1 bed
1 bath
Grand Union, Liverpool City Centre, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£17,822
↗ 24%After 5 Years
Change In Property Value
£61,821
↗ 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 | £17,040 | £17,296 | £17,728 | £18,171 | £18,716 | £88,951 |
| Total Expenses | £13,226 | £13,298 | £13,384 | £13,472 | £13,569 | £66,948 |
| Profit Before Tax | £3,814 | £3,998 | £4,344 | £4,699 | £5,147 | £22,003 |
| Profit After Tax | £3,089 | £3,238 | £3,519 | £3,806 | £4,169 | £17,822 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £10,289 | £10,654 | £17,523 | £19,924 | £21,253 | £79,644 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| 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