Flat L2 1 bed 1 bath

Water Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£38,200First Year

Profit From Rental Income

After 5 Years

£8,662

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£34,212

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,808	£8,940	£9,074	£9,301	£9,534	£45,657
Total Expenses	£6,871	£6,934	£6,988	£7,053	£7,119	£34,964
Profit Before Tax	£1,938	£2,006	£2,086	£2,248	£2,415	£10,694
Profit After Tax	£1,569	£1,625	£1,690	£1,821	£1,956	£8,662
Change In Property Value	£3,720	£7,025	£8,085	£8,570	£6,813	£34,212
Net Return	£5,289	£8,650	£9,774	£10,391	£8,769	£42,874
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	112%

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