Flat
L2
2 beds
2 baths
Water Street, Reliance House L2
North West, England · L2
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£10,164
↗ 20%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,072 | £12,253 | £12,559 | £12,873 | £13,260 | £63,017 |
| Total Expenses | £9,952 | £10,016 | £10,090 | £10,165 | £10,246 | £50,469 |
| Profit Before Tax | £2,120 | £2,237 | £2,470 | £2,708 | £3,013 | £12,549 |
| Profit After Tax | £1,717 | £1,812 | £2,001 | £2,194 | £2,441 | £10,164 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £6,817 | £7,065 | £11,920 | £13,610 | £14,542 | £53,955 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change