Flat
L6
0 beds
0 baths
Everton Road, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£70,125
↗ 32%After 5 Years
Change In Property Value
£167,433
↗ 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 | £48,096 | £48,817 | £50,038 | £51,289 | £52,827 | £251,068 |
| Total Expenses | £32,598 | £32,716 | £32,881 | £33,050 | £33,247 | £164,494 |
| Profit Before Tax | £15,498 | £16,101 | £17,156 | £18,238 | £19,581 | £86,574 |
| Profit After Tax | £12,553 | £13,042 | £13,897 | £14,773 | £15,860 | £70,125 |
| Change In Property Value | £19,500 | £20,085 | £37,927 | £43,651 | £46,270 | £167,433 |
| Net Return | £32,053 | £33,127 | £51,824 | £58,424 | £62,130 | £237,557 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 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