Flat L2 2 beds 1 bath

Fenwick Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£12,906

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£50,230

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,848	£14,056	£14,407	£14,767	£15,210	£72,288
Total Expenses	£11,121	£11,188	£11,266	£11,346	£11,433	£56,355
Profit Before Tax	£2,727	£2,868	£3,141	£3,421	£3,777	£15,933
Profit After Tax	£2,209	£2,323	£2,544	£2,771	£3,060	£12,906
Change In Property Value	£5,850	£6,026	£11,378	£13,095	£13,881	£50,230
Net Return	£8,059	£8,348	£13,922	£15,866	£16,940	£63,136
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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