Flat
L8
3 beds
1 bath
Plaza Boulevard, Liverpool, Merseyside L8
North West, England · L8
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£19,649
↗ 27%After 5 Years
Change In Property Value
£61,821
↗ 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 | £17,520 | £17,783 | £18,227 | £18,683 | £19,244 | £91,457 |
| Total Expenses | £13,274 | £13,346 | £13,434 | £13,523 | £13,622 | £67,199 |
| Profit Before Tax | £4,246 | £4,437 | £4,794 | £5,160 | £5,622 | £24,258 |
| Profit After Tax | £3,439 | £3,594 | £3,883 | £4,180 | £4,554 | £19,649 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £10,639 | £11,010 | £17,887 | £20,297 | £21,638 | £81,470 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 25% | 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