Flat L6 1 bed 0 baths

Radnor Place, Liverpool L6

North West, England · L6

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£7,016

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£15,455

↗ 26%After 5 Years

Return On Investment

118%

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	£6,600	£6,699	£6,866	£7,038	£7,249	£34,453
Total Expenses	£5,041	£5,096	£5,156	£5,217	£5,281	£25,791
Profit Before Tax	£1,560	£1,603	£1,710	£1,821	£1,968	£8,662
Profit After Tax	£1,263	£1,298	£1,385	£1,475	£1,594	£7,016
Change In Property Value	£1,800	£1,854	£3,501	£4,029	£4,271	£15,455
Net Return	£3,063	£3,152	£4,886	£5,504	£5,865	£22,471
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	17%	26%	29%	31%	118%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change