Flat
L4
2 beds
2 baths
Walton Village, Liverpool L4
North West, England · L4
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£-6,634
↘ -17%After 5 Years
Change In Property Value
£33,487
↗ 26%After 5 Years
Return On Investment
67%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,300 | £6,395 | £6,554 | £6,718 | £6,920 | £32,887 |
| Total Expenses | £7,788 | £7,843 | £7,902 | £7,962 | £8,025 | £39,521 |
| Profit Before Tax | £-1,488 | £-1,449 | £-1,348 | £-1,244 | £-1,105 | £-6,634 |
| Profit After Tax | £-1,488 | £-1,449 | £-1,348 | £-1,244 | £-1,105 | £-6,634 |
| Change In Property Value | £3,900 | £4,017 | £7,585 | £8,730 | £9,254 | £33,487 |
| Net Return | £2,412 | £2,568 | £6,238 | £7,486 | £8,149 | £26,853 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | 6% | 6% | 16% | 19% | 20% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change