Flat
L2
2 beds
2 baths
Castle Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£19,119
↗ 31%After 5 Years
Change In Property Value
£55,181
↗ 28%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,196 | £14,409 | £14,625 | £14,991 | £15,365 | £73,586 |
| Total Expenses | £9,855 | £9,926 | £9,989 | £10,067 | £10,147 | £49,983 |
| Profit Before Tax | £4,341 | £4,483 | £4,637 | £4,924 | £5,218 | £23,603 |
| Profit After Tax | £3,517 | £3,631 | £3,756 | £3,988 | £4,227 | £19,119 |
| Change In Property Value | £6,000 | £11,330 | £13,040 | £13,822 | £10,989 | £55,181 |
| Net Return | £9,517 | £14,961 | £16,795 | £17,810 | £15,216 | £74,299 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 16% | 25% | 28% | 29% | 25% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change