Flat
L2
2 beds
2 baths
Reliance House, 20 Water Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£12,212
↗ 27%After 5 Years
Change In Property Value
£41,385
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,644 | £10,804 | £10,966 | £11,240 | £11,521 | £55,174 |
| Total Expenses | £7,891 | £7,957 | £8,014 | £8,083 | £8,154 | £40,098 |
| Profit Before Tax | £2,753 | £2,847 | £2,952 | £3,157 | £3,367 | £15,076 |
| Profit After Tax | £2,230 | £2,306 | £2,391 | £2,557 | £2,727 | £12,212 |
| Change In Property Value | £4,500 | £8,498 | £9,780 | £10,367 | £8,241 | £41,385 |
| Net Return | £6,730 | £10,804 | £12,171 | £12,924 | £10,969 | £53,597 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change