Flat L2 1 bed 1 bath

Fenwick Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£8,804

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£34,488

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,880	£9,013	£9,148	£9,377	£9,612	£46,030
Total Expenses	£6,910	£6,973	£7,028	£7,092	£7,159	£35,162
Profit Before Tax	£1,970	£2,040	£2,121	£2,285	£2,453	£10,869
Profit After Tax	£1,596	£1,652	£1,718	£1,851	£1,987	£8,804
Change In Property Value	£3,750	£7,081	£8,150	£8,639	£6,868	£34,488
Net Return	£5,346	£8,734	£9,868	£10,489	£8,855	£43,291
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	112%

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