Flat
L6
2 beds
2 baths
Moss Street, Liverpool, Merseyside L6
North West, England · L6
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£8,455
↗ 20%After 5 Years
Change In Property Value
£36,062
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,356 | £10,511 | £10,774 | £11,043 | £11,375 | £54,060 |
| Total Expenses | £8,590 | £8,652 | £8,721 | £8,792 | £8,867 | £43,622 |
| Profit Before Tax | £1,766 | £1,860 | £2,053 | £2,252 | £2,507 | £10,438 |
| Profit After Tax | £1,430 | £1,506 | £1,663 | £1,824 | £2,031 | £8,455 |
| Change In Property Value | £4,200 | £4,326 | £8,169 | £9,402 | £9,966 | £36,062 |
| Net Return | £5,630 | £5,832 | £9,832 | £11,226 | £11,997 | £44,517 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change