Flat
L8
2 beds
2 baths
Parliament Street, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£16,725
↗ 26%After 5 Years
Change In Property Value
£55,382
↗ 26%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,696 | £15,931 | £16,330 | £16,738 | £17,240 | £81,935 |
| Total Expenses | £12,100 | £12,169 | £12,252 | £12,337 | £12,430 | £61,287 |
| Profit Before Tax | £3,596 | £3,762 | £4,078 | £4,401 | £4,810 | £20,648 |
| Profit After Tax | £2,913 | £3,047 | £3,303 | £3,565 | £3,896 | £16,725 |
| Change In Property Value | £6,450 | £6,644 | £12,545 | £14,438 | £15,305 | £55,382 |
| Net Return | £9,363 | £9,691 | £15,848 | £18,003 | £19,201 | £72,106 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change