Flat
L8
2 beds
1 bath
Plaza Boulevard, Liverpool, Merseyside L8
North West, England · L8
View property listing
Initial Investment
£35,200First YearProfit From Rental Income
£4,915
↗ 14%After 5 Years
Change In Property Value
£29,365
↗ 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 | £8,328 | £8,453 | £8,664 | £8,881 | £9,147 | £43,473 |
| Total Expenses | £7,356 | £7,414 | £7,478 | £7,544 | £7,613 | £37,405 |
| Profit Before Tax | £972 | £1,039 | £1,186 | £1,337 | £1,534 | £6,068 |
| Profit After Tax | £788 | £841 | £961 | £1,083 | £1,243 | £4,915 |
| Change In Property Value | £3,420 | £3,523 | £6,652 | £7,656 | £8,115 | £29,365 |
| Net Return | £4,208 | £4,364 | £7,612 | £8,739 | £9,358 | £34,280 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change