Flat
L5
1 bed
1 bath
City Residence, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£13,407
↗ 26%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,924 | £13,118 | £13,446 | £13,782 | £14,195 | £67,465 |
| Total Expenses | £10,037 | £10,103 | £10,178 | £10,256 | £10,340 | £50,914 |
| Profit Before Tax | £2,887 | £3,015 | £3,268 | £3,526 | £3,856 | £16,552 |
| Profit After Tax | £2,338 | £2,442 | £2,647 | £2,856 | £3,123 | £13,407 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £7,438 | £7,695 | £12,566 | £14,273 | £15,224 | £57,197 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change