Flat L2 2 beds 2 baths

Water Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£13,629

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£44,145

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,364	£11,534	£11,707	£12,000	£12,300	£58,906
Total Expenses	£8,284	£8,351	£8,410	£8,481	£8,553	£42,080
Profit Before Tax	£3,080	£3,183	£3,298	£3,519	£3,747	£16,826
Profit After Tax	£2,494	£2,578	£2,671	£2,851	£3,035	£13,629
Change In Property Value	£4,800	£9,064	£10,432	£11,058	£8,791	£44,145
Net Return	£7,294	£11,642	£13,103	£13,908	£11,826	£57,774
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	24%	27%	28%	24%	118%

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