Flat L2 1 bed 0 baths

The Strand, Liverpool, Merseyside L2

North West, England · L2

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£1,188

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£19,313

↗ 28%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,968	£5,043	£5,118	£5,246	£5,377	£25,752
Total Expenses	£4,749	£4,807	£4,855	£4,910	£4,965	£24,286
Profit Before Tax	£219	£236	£263	£336	£412	£1,466
Profit After Tax	£177	£191	£213	£273	£334	£1,188
Change In Property Value	£2,100	£3,966	£4,564	£4,838	£3,846	£19,313
Net Return	£2,277	£4,157	£4,777	£5,110	£4,180	£20,501
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	19%	22%	23%	19%	93%

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