Flat
L7
2 beds
1 bath
Stowell Street, Liverpool L7
North West, England · L7
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£14,711
↗ 34%After 5 Years
Change In Property Value
£36,062
↗ 26%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £8,755 | £8,819 | £8,892 | £8,967 | £9,048 | £44,480 |
| Profit Before Tax | £3,246 | £3,361 | £3,593 | £3,830 | £4,132 | £18,162 |
| Profit After Tax | £2,629 | £2,723 | £2,910 | £3,102 | £3,347 | £14,711 |
| Change In Property Value | £4,200 | £4,326 | £8,169 | £9,402 | £9,966 | £36,062 |
| Net Return | £6,829 | £7,049 | £11,079 | £12,504 | £13,313 | £50,773 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change