Flat
L8
2 beds
2 baths
Parliament Street, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£8,579
↗ 12%After 5 Years
Change In Property Value
£60,533
↗ 26%After 5 Years
Return On Investment
97%
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 | £12,764 | £12,831 | £12,911 | £12,992 | £13,081 | £64,578 |
| Profit Before Tax | £1,636 | £1,785 | £2,071 | £2,364 | £2,736 | £10,592 |
| Profit After Tax | £1,325 | £1,446 | £1,677 | £1,915 | £2,216 | £8,579 |
| Change In Property Value | £7,050 | £7,262 | £13,712 | £15,781 | £16,728 | £60,533 |
| Net Return | £8,375 | £8,707 | £15,389 | £17,696 | £18,944 | £69,113 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 26% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change