Flat
L2
1 bed
1 bath
Water Street, Liverpool, Merseyside L2
North West, England · L2
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£9,467
↗ 24%After 5 Years
Change In Property Value
£35,867
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,228 | £9,366 | £9,507 | £9,745 | £9,988 | £47,834 |
| Total Expenses | £7,106 | £7,169 | £7,224 | £7,290 | £7,357 | £36,146 |
| Profit Before Tax | £2,122 | £2,197 | £2,282 | £2,455 | £2,631 | £11,688 |
| Profit After Tax | £1,719 | £1,780 | £1,849 | £1,988 | £2,131 | £9,467 |
| Change In Property Value | £3,900 | £7,365 | £8,476 | £8,984 | £7,143 | £35,867 |
| Net Return | £5,619 | £9,144 | £10,325 | £10,973 | £9,274 | £45,334 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change