Flat L2 1 bed 1 bath

Reliance House, 20 Water Street, Liverpool, Merseyside L2

North West, England · L2

Initial Investment

First Year

£29,485First Year

Profit From Rental Income

After 5 Years

£4,648

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£26,197

↗ 28%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,744	£6,845	£6,948	£7,122	£7,300	£34,958
Total Expenses	£5,729	£5,790	£5,841	£5,900	£5,960	£29,220
Profit Before Tax	£1,015	£1,056	£1,107	£1,222	£1,339	£5,738
Profit After Tax	£822	£855	£897	£989	£1,085	£4,648
Change In Property Value	£2,849	£5,379	£6,191	£6,562	£5,217	£26,197
Net Return	£3,670	£6,234	£7,087	£7,552	£6,302	£30,845
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	21%	24%	26%	21%	105%

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