Flat
L7
2 beds
1 bath
The Sidings, Liverpool L7
North West, England · L7
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£1,739
↗ 6%After 5 Years
Change In Property Value
£23,183
↗ 26%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,480 | £6,577 | £6,742 | £6,910 | £7,117 | £33,826 |
| Total Expenses | £6,219 | £6,274 | £6,334 | £6,395 | £6,458 | £31,680 |
| Profit Before Tax | £261 | £303 | £408 | £516 | £659 | £2,147 |
| Profit After Tax | £212 | £245 | £330 | £418 | £534 | £1,739 |
| Change In Property Value | £2,700 | £2,781 | £5,251 | £6,044 | £6,407 | £23,183 |
| Net Return | £2,912 | £3,026 | £5,582 | £6,462 | £6,941 | £24,922 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change