Flat L2 1 bed 1 bath

Fenwick Street, Liverpool, Merseyside L2

North West, England · L2

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£853

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£21,895

↗ 26%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,036	£6,127	£6,280	£6,437	£6,630	£31,509
Total Expenses	£5,976	£6,031	£6,089	£6,149	£6,211	£30,456
Profit Before Tax	£60	£96	£190	£288	£419	£1,053
Profit After Tax	£49	£77	£154	£233	£339	£853
Change In Property Value	£2,550	£2,627	£4,960	£5,708	£6,051	£21,895
Net Return	£2,599	£2,704	£5,114	£5,941	£6,390	£22,748
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	10%	19%	22%	24%	86%

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