Flat
L2
2 beds
2 baths
Water Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£21,909
↗ 33%After 5 Years
Change In Property Value
£60,699
↗ 28%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,624 | £15,858 | £16,096 | £16,499 | £16,911 | £80,988 |
| Total Expenses | £10,641 | £10,714 | £10,779 | £10,861 | £10,945 | £53,941 |
| Profit Before Tax | £4,983 | £5,144 | £5,317 | £5,637 | £5,966 | £27,048 |
| Profit After Tax | £4,036 | £4,167 | £4,307 | £4,566 | £4,832 | £21,909 |
| Change In Property Value | £6,600 | £12,463 | £14,344 | £15,204 | £12,088 | £60,699 |
| Net Return | £10,636 | £16,630 | £18,651 | £19,771 | £16,920 | £82,607 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 25% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change