Flat
L2
1 bed
1 bath
New Build Liverpool Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£2,469
↗ 8%After 5 Years
Change In Property Value
£25,746
↗ 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 | £7,092 | £7,198 | £7,378 | £7,563 | £7,790 | £37,021 |
| Total Expenses | £6,675 | £6,731 | £6,792 | £6,855 | £6,920 | £33,973 |
| Profit Before Tax | £417 | £467 | £586 | £708 | £870 | £3,048 |
| Profit After Tax | £338 | £378 | £475 | £574 | £704 | £2,469 |
| Change In Property Value | £2,999 | £3,088 | £5,832 | £6,712 | £7,115 | £25,746 |
| Net Return | £3,336 | £3,467 | £6,307 | £7,286 | £7,819 | £28,215 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 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