Flat
L2
1 bed
1 bath
Grand Union, Liverpool City Centre, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£22,180
↗ 26%After 5 Years
Change In Property Value
£72,112
↗ 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 | £19,872 | £20,170 | £20,674 | £21,191 | £21,827 | £103,735 |
| Total Expenses | £15,094 | £15,170 | £15,263 | £15,359 | £15,465 | £76,352 |
| Profit Before Tax | £4,778 | £5,000 | £5,411 | £5,832 | £6,362 | £27,383 |
| Profit After Tax | £3,870 | £4,050 | £4,383 | £4,724 | £5,153 | £22,180 |
| Change In Property Value | £8,399 | £8,650 | £16,335 | £18,800 | £19,928 | £72,112 |
| Net Return | £12,269 | £12,701 | £20,718 | £23,524 | £25,081 | £94,292 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| 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