Flat
L2
1 bed
1 bath
Fenwick Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£41,785First YearProfit From Rental Income
£10,279
↗ 25%After 5 Years
Change In Property Value
£37,509
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,648 | £9,793 | £9,940 | £10,188 | £10,443 | £50,011 |
| Total Expenses | £7,339 | £7,403 | £7,459 | £7,526 | £7,594 | £37,321 |
| Profit Before Tax | £2,309 | £2,389 | £2,480 | £2,662 | £2,849 | £12,690 |
| Profit After Tax | £1,870 | £1,935 | £2,009 | £2,156 | £2,308 | £10,279 |
| Change In Property Value | £4,079 | £7,702 | £8,864 | £9,396 | £7,470 | £37,509 |
| Net Return | £5,949 | £9,637 | £10,873 | £11,552 | £9,777 | £47,788 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change