Flat
L8
1 bed
1 bath
68 Falkner Street, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£39,400First YearProfit From Rental Income
£6,547
↗ 17%After 5 Years
Change In Property Value
£32,971
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,348 | £9,488 | £9,725 | £9,969 | £10,268 | £48,798 |
| Total Expenses | £8,013 | £8,073 | £8,140 | £8,208 | £8,281 | £40,715 |
| Profit Before Tax | £1,335 | £1,415 | £1,586 | £1,760 | £1,987 | £8,083 |
| Profit After Tax | £1,081 | £1,146 | £1,284 | £1,426 | £1,609 | £6,547 |
| Change In Property Value | £3,840 | £3,955 | £7,469 | £8,596 | £9,112 | £32,971 |
| Net Return | £4,921 | £5,101 | £8,753 | £10,022 | £10,721 | £39,518 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change