Flat
L21
2 beds
1 bath
Field Lane, Litherland, Liverpool, Merseyside L21
Initial Investment
£49,000First YearProfit From Rental Income
£10,968
↗ 22%After 5 Years
Change In Property Value
£19,860
↗ 20%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,300 | £9,486 | £9,723 | £9,966 | £10,215 | £48,691 |
| Total Expenses | £6,898 | £6,962 | £7,029 | £7,097 | £7,165 | £35,150 |
| Profit Before Tax | £2,403 | £2,524 | £2,694 | £2,869 | £3,051 | £13,541 |
| Profit After Tax | £1,946 | £2,044 | £2,182 | £2,324 | £2,471 | £10,968 |
| Change In Property Value | £2,000 | £2,040 | £4,162 | £5,410 | £6,249 | £19,860 |
| Net Return | £3,946 | £4,084 | £6,344 | £7,734 | £8,720 | £30,828 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 8% | 8% | 13% | 16% | 18% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change