Flat
L2
1 bed
1 bath
Waterstreet, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£60,250First YearProfit From Rental Income
£18,810
↗ 31%After 5 Years
Change In Property Value
£54,491
↗ 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 | £14,028 | £14,238 | £14,452 | £14,813 | £15,184 | £72,715 |
| Total Expenses | £9,757 | £9,828 | £9,891 | £9,969 | £10,048 | £49,494 |
| Profit Before Tax | £4,271 | £4,410 | £4,561 | £4,845 | £5,135 | £23,222 |
| Profit After Tax | £3,459 | £3,572 | £3,695 | £3,924 | £4,160 | £18,810 |
| Change In Property Value | £5,925 | £11,188 | £12,877 | £13,649 | £10,851 | £54,491 |
| Net Return | £9,384 | £14,760 | £16,571 | £17,574 | £15,011 | £73,300 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 16% | 24% | 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