Flat
L5
2 beds
1 bath
Heriot Street, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£5,037
↗ 15%After 5 Years
Change In Property Value
£27,047
↗ 26%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,980 | £8,100 | £8,302 | £8,510 | £8,765 | £41,657 |
| Total Expenses | £6,964 | £7,022 | £7,085 | £7,150 | £7,218 | £35,438 |
| Profit Before Tax | £1,016 | £1,078 | £1,217 | £1,360 | £1,547 | £6,218 |
| Profit After Tax | £823 | £873 | £986 | £1,102 | £1,253 | £5,037 |
| Change In Property Value | £3,150 | £3,245 | £6,127 | £7,051 | £7,474 | £27,047 |
| Net Return | £3,973 | £4,118 | £7,113 | £8,153 | £8,728 | £32,084 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change