Flat
L8
2 beds
2 baths
High Park Street, Liverpool, Merseyside L8
North West, England · L8
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£1,492
↗ 6%After 5 Years
Change In Property Value
£21,895
↗ 26%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,204 | £6,297 | £6,454 | £6,616 | £6,814 | £32,386 |
| Total Expenses | £5,993 | £6,048 | £6,107 | £6,167 | £6,229 | £30,544 |
| Profit Before Tax | £211 | £249 | £348 | £449 | £585 | £1,842 |
| Profit After Tax | £171 | £202 | £282 | £364 | £474 | £1,492 |
| Change In Property Value | £2,550 | £2,627 | £4,960 | £5,708 | £6,051 | £21,895 |
| Net Return | £2,721 | £2,828 | £5,241 | £6,072 | £6,525 | £23,387 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change