Flat
L2
2 beds
1 bath
Water Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£15,665
↗ 29%After 5 Years
Change In Property Value
£48,283
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,420 | £12,606 | £12,795 | £13,115 | £13,443 | £64,380 |
| Total Expenses | £8,873 | £8,941 | £9,001 | £9,075 | £9,150 | £45,040 |
| Profit Before Tax | £3,547 | £3,665 | £3,794 | £4,040 | £4,293 | £19,340 |
| Profit After Tax | £2,873 | £2,969 | £3,073 | £3,273 | £3,477 | £15,665 |
| Change In Property Value | £5,250 | £9,914 | £11,410 | £12,094 | £9,615 | £48,283 |
| Net Return | £8,123 | £12,882 | £14,483 | £15,367 | £13,092 | £63,948 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change