Flat L2 2 beds 1 bath

Victoria Street, Liverpool, Merseyside L2

North West, England · L2

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£11,548

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£40,006

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,296	£10,450	£10,607	£10,872	£11,144	£53,370
Total Expenses	£7,695	£7,760	£7,817	£7,885	£7,955	£39,113
Profit Before Tax	£2,601	£2,690	£2,790	£2,987	£3,189	£14,257
Profit After Tax	£2,107	£2,179	£2,260	£2,419	£2,583	£11,548
Change In Property Value	£4,350	£8,214	£9,454	£10,021	£7,967	£40,006
Net Return	£6,457	£10,393	£11,714	£12,441	£10,550	£51,554
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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