Flat
L8
2 beds
1 bath
Neptune Place, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£13,188
↗ 23%After 5 Years
Change In Property Value
£47,654
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,500 | £13,703 | £14,045 | £14,396 | £14,828 | £70,472 |
| Total Expenses | £10,690 | £10,756 | £10,833 | £10,912 | £10,998 | £54,190 |
| Profit Before Tax | £2,810 | £2,946 | £3,212 | £3,484 | £3,830 | £16,282 |
| Profit After Tax | £2,276 | £2,387 | £2,601 | £2,822 | £3,102 | £13,188 |
| Change In Property Value | £5,550 | £5,717 | £10,795 | £12,424 | £13,169 | £47,654 |
| Net Return | £7,826 | £8,103 | £13,396 | £15,246 | £16,271 | £60,842 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change