Flat
L2
1 bed
1 bath
The Strand, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£30,400First YearProfit From Rental Income
£2,280
↗ 8%After 5 Years
Change In Property Value
£25,244
↗ 26%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,960 | £7,064 | £7,241 | £7,422 | £7,645 | £36,332 |
| Total Expenses | £6,584 | £6,641 | £6,701 | £6,763 | £6,828 | £33,517 |
| Profit Before Tax | £376 | £424 | £540 | £659 | £817 | £2,815 |
| Profit After Tax | £304 | £343 | £437 | £534 | £661 | £2,280 |
| Change In Property Value | £2,940 | £3,028 | £5,718 | £6,581 | £6,976 | £25,244 |
| Net Return | £3,244 | £3,371 | £6,155 | £7,115 | £7,638 | £27,524 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change