Flat
L5
1 bed
1 bath
Chapel Gardens, Liverpool, Merseyside L5
North West, England · L5
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£2,451
↗ 9%After 5 Years
Change In Property Value
£21,895
↗ 26%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,456 | £6,553 | £6,717 | £6,885 | £7,091 | £33,701 |
| Total Expenses | £6,018 | £6,074 | £6,133 | £6,194 | £6,257 | £30,675 |
| Profit Before Tax | £438 | £479 | £584 | £691 | £834 | £3,026 |
| Profit After Tax | £355 | £388 | £473 | £560 | £676 | £2,451 |
| Change In Property Value | £2,550 | £2,627 | £4,960 | £5,708 | £6,051 | £21,895 |
| Net Return | £2,905 | £3,015 | £5,432 | £6,268 | £6,726 | £24,346 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change