Flat
L7
2 beds
1 bath
Bedford Street South, Georgian Quarter L7
North West, England · L7
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£10,237
↗ 20%After 5 Years
Change In Property Value
£42,502
↗ 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 | £11,880 | £12,058 | £12,360 | £12,669 | £13,049 | £62,015 |
| Total Expenses | £9,734 | £9,798 | £9,871 | £9,946 | £10,027 | £49,377 |
| Profit Before Tax | £2,146 | £2,260 | £2,488 | £2,723 | £3,022 | £12,639 |
| Profit After Tax | £1,738 | £1,831 | £2,016 | £2,205 | £2,448 | £10,237 |
| Change In Property Value | £4,950 | £5,099 | £9,628 | £11,081 | £11,745 | £42,502 |
| Net Return | £6,688 | £6,929 | £11,643 | £13,286 | £14,193 | £52,739 |
| 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