Flat
L2
0 beds
0 baths
Fenwick Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£522,250First YearProfit From Rental Income
£191,503
↗ 37%After 5 Years
Change In Property Value
£400,060
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £102,948 | £104,492 | £106,060 | £108,711 | £111,429 | £533,640 |
| Total Expenses | £58,949 | £59,153 | £59,351 | £59,658 | £59,972 | £297,082 |
| Profit Before Tax | £43,999 | £45,339 | £46,709 | £49,053 | £51,457 | £236,558 |
| Profit After Tax | £35,640 | £36,725 | £37,834 | £39,733 | £41,571 | £191,503 |
| Change In Property Value | £43,500 | £82,143 | £94,539 | £100,211 | £79,668 | £400,060 |
| Net Return | £79,140 | £118,867 | £132,373 | £139,944 | £121,238 | £591,562 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 15% | 23% | 25% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change