Flat
L8
2 beds
2 baths
Parliament Street, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£69,400First YearProfit From Rental Income
£18,243
↗ 26%After 5 Years
Change In Property Value
£58,730
↗ 26%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,644 | £16,894 | £17,316 | £17,749 | £18,281 | £86,884 |
| Total Expenses | £12,710 | £12,781 | £12,866 | £12,954 | £13,050 | £64,361 |
| Profit Before Tax | £3,934 | £4,112 | £4,450 | £4,795 | £5,232 | £22,523 |
| Profit After Tax | £3,186 | £3,331 | £3,604 | £3,884 | £4,238 | £18,243 |
| Change In Property Value | £6,840 | £7,045 | £13,304 | £15,311 | £16,230 | £58,730 |
| Net Return | £10,026 | £10,376 | £16,908 | £19,196 | £20,468 | £76,974 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change