Flat
L5
2 beds
1 bath
Stanza Court, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£17,502
↗ 70%After 5 Years
Change In Property Value
£20,607
↗ 26%After 5 Years
Return On Investment
152%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,200 | £10,353 | £10,612 | £10,877 | £11,203 | £53,245 |
| Total Expenses | £6,194 | £6,255 | £6,324 | £6,395 | £6,470 | £31,638 |
| Profit Before Tax | £4,006 | £4,098 | £4,288 | £4,483 | £4,734 | £21,608 |
| Profit After Tax | £3,245 | £3,319 | £3,473 | £3,631 | £3,834 | £17,502 |
| Change In Property Value | £2,400 | £2,472 | £4,668 | £5,372 | £5,695 | £20,607 |
| Net Return | £5,645 | £5,791 | £8,141 | £9,003 | £9,529 | £38,109 |
| Return From Rental Income (%) | 13% | 13% | 14% | 15% | 15% | 70% |
| Total Net Return (%) | 23% | 23% | 33% | 36% | 38% | 152% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change