Flat
L2
2 beds
2 baths
Water Street, Reliance House L2
North West, England · L2
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£15,002
↗ 29%After 5 Years
Change In Property Value
£46,904
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,072 | £12,253 | £12,437 | £12,748 | £13,066 | £62,576 |
| Total Expenses | £8,677 | £8,745 | £8,804 | £8,877 | £8,952 | £44,056 |
| Profit Before Tax | £3,395 | £3,508 | £3,632 | £3,870 | £4,115 | £18,521 |
| Profit After Tax | £2,750 | £2,841 | £2,942 | £3,135 | £3,333 | £15,002 |
| Change In Property Value | £5,100 | £9,631 | £11,084 | £11,749 | £9,340 | £46,904 |
| Net Return | £7,850 | £12,472 | £14,026 | £14,884 | £12,673 | £61,905 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change