Flat L2 2 beds 2 baths

Dale Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£16,374

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£49,663

↗ 28%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,780	£12,972	£13,166	£13,495	£13,833	£66,246
Total Expenses	£9,070	£9,139	£9,199	£9,274	£9,350	£46,031
Profit Before Tax	£3,711	£3,833	£3,967	£4,222	£4,483	£20,215
Profit After Tax	£3,006	£3,105	£3,213	£3,419	£3,631	£16,374
Change In Property Value	£5,400	£10,197	£11,736	£12,440	£9,890	£49,663
Net Return	£8,406	£13,302	£14,949	£15,859	£13,521	£66,037
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	29%	25%	120%

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