Flat
L2
2 beds
2 baths
Liverpool Apartment, Castle Street L2
North West, England · L2
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£15,647
↗ 23%After 5 Years
Change In Property Value
£56,670
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,624 | £15,858 | £16,255 | £16,661 | £17,161 | £81,559 |
| Total Expenses | £12,291 | £12,360 | £12,443 | £12,527 | £12,620 | £62,242 |
| Profit Before Tax | £3,333 | £3,498 | £3,812 | £4,134 | £4,541 | £19,318 |
| Profit After Tax | £2,700 | £2,833 | £3,088 | £3,348 | £3,678 | £15,647 |
| Change In Property Value | £6,600 | £6,798 | £12,837 | £14,774 | £15,661 | £56,670 |
| Net Return | £9,300 | £9,631 | £15,925 | £18,122 | £19,339 | £72,317 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change