Flat L2 1 bed 1 bath

Liverpool L2

North West, England · L2

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£7,944

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 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	£10,644	£10,804	£11,074	£11,351	£11,691	£55,563
Total Expenses	£9,016	£9,078	£9,148	£9,219	£9,296	£45,756
Profit Before Tax	£1,628	£1,726	£1,926	£2,131	£2,395	£9,807
Profit After Tax	£1,319	£1,398	£1,560	£1,726	£1,940	£7,944
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£5,819	£6,033	£10,313	£11,800	£12,618	£46,582
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