Flat L2 2 beds 1 bath

Victoria Street, Liverpool, Merseyside L2

North West, England · L2

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£7,423

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,296	£10,450	£10,712	£10,979	£11,309	£53,747
Total Expenses	£8,782	£8,844	£8,913	£8,984	£9,059	£44,582
Profit Before Tax	£1,514	£1,607	£1,799	£1,996	£2,250	£9,164
Profit After Tax	£1,226	£1,301	£1,457	£1,617	£1,822	£7,423
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£5,576	£5,782	£9,918	£11,354	£12,144	£44,773
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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