Flat
L5
2 beds
1 bath
Gem Street, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£30,400First YearProfit From Rental Income
£4,152
↗ 14%After 5 Years
Change In Property Value
£25,244
↗ 26%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,452 | £7,564 | £7,753 | £7,947 | £8,185 | £38,900 |
| Total Expenses | £6,633 | £6,691 | £6,752 | £6,816 | £6,882 | £33,774 |
| Profit Before Tax | £819 | £873 | £1,000 | £1,131 | £1,303 | £5,126 |
| Profit After Tax | £663 | £707 | £810 | £916 | £1,055 | £4,152 |
| Change In Property Value | £2,940 | £3,028 | £5,718 | £6,581 | £6,976 | £25,244 |
| Net Return | £3,603 | £3,736 | £6,529 | £7,497 | £8,031 | £29,396 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change