Flat
L8
2 beds
2 baths
Neptune Place, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£11,793
↗ 18%After 5 Years
Change In Property Value
£55,382
↗ 26%After 5 Years
Return On Investment
103%
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 | £11,970 | £12,038 | £12,117 | £12,199 | £12,287 | £60,611 |
| Profit Before Tax | £2,430 | £2,578 | £2,864 | £3,157 | £3,529 | £14,559 |
| Profit After Tax | £1,968 | £2,088 | £2,320 | £2,557 | £2,859 | £11,793 |
| Change In Property Value | £6,450 | £6,644 | £12,545 | £14,438 | £15,305 | £55,382 |
| Net Return | £8,418 | £8,732 | £14,865 | £16,996 | £18,163 | £67,174 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change