Flat
L6
1 bed
1 bath
Low Hill, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£6,664
↗ 17%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,252 | £9,391 | £9,626 | £9,866 | £10,162 | £48,297 |
| Total Expenses | £7,885 | £7,944 | £8,011 | £8,079 | £8,151 | £40,070 |
| Profit Before Tax | £1,367 | £1,446 | £1,615 | £1,787 | £2,011 | £8,227 |
| Profit After Tax | £1,108 | £1,172 | £1,308 | £1,448 | £1,629 | £6,664 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £4,858 | £5,034 | £8,602 | £9,842 | £10,527 | £38,862 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change