Flat
L8
2 beds
1 bath
Neptune Place, Liverpool, Merseyside L8
North West, England · L8
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£15,810
↗ 27%After 5 Years
Change In Property Value
£48,942
↗ 26%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £10,978 | £11,046 | £11,125 | £11,207 | £11,295 | £55,652 |
| Profit Before Tax | £3,422 | £3,570 | £3,856 | £4,149 | £4,521 | £19,518 |
| Profit After Tax | £2,772 | £2,892 | £3,123 | £3,361 | £3,662 | £15,810 |
| Change In Property Value | £5,700 | £5,871 | £11,086 | £12,759 | £13,525 | £48,942 |
| Net Return | £8,472 | £8,763 | £14,210 | £16,120 | £17,187 | £64,752 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 30% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change