Flat L2 0 beds 1 bath

Castle Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£2,507

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£25,759

↗ 26%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,104	£7,211	£7,391	£7,576	£7,803	£37,084
Total Expenses	£6,678	£6,735	£6,796	£6,858	£6,923	£33,989
Profit Before Tax	£426	£476	£595	£718	£880	£3,095
Profit After Tax	£345	£386	£482	£581	£712	£2,507
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£3,345	£3,476	£6,317	£7,297	£7,831	£28,266
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	20%	24%	25%	91%

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