Flat L2 2 beds 2 baths

Dale Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£14,293

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£45,524

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,712	£11,888	£12,066	£12,368	£12,677	£60,710
Total Expenses	£8,480	£8,548	£8,606	£8,678	£8,752	£43,065
Profit Before Tax	£3,232	£3,340	£3,460	£3,689	£3,925	£17,645
Profit After Tax	£2,618	£2,705	£2,802	£2,988	£3,179	£14,293
Change In Property Value	£4,950	£9,347	£10,758	£11,403	£9,066	£45,524
Net Return	£7,568	£12,053	£13,560	£14,392	£12,245	£59,817
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	24%	27%	28%	24%	118%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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