Flat
L2
0 beds
2 baths
Water Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£29,200First YearProfit From Rental Income
£1,827
↗ 6%After 5 Years
Change In Property Value
£24,213
↗ 26%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,672 | £6,772 | £6,941 | £7,115 | £7,328 | £34,829 |
| Total Expenses | £6,397 | £6,453 | £6,513 | £6,574 | £6,638 | £32,573 |
| Profit Before Tax | £275 | £319 | £429 | £541 | £691 | £2,255 |
| Profit After Tax | £223 | £259 | £347 | £438 | £559 | £1,827 |
| Change In Property Value | £2,820 | £2,905 | £5,485 | £6,313 | £6,691 | £24,213 |
| Net Return | £3,043 | £3,163 | £5,832 | £6,751 | £7,251 | £26,040 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change