Flat
L2
2 beds
2 baths
Castle Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£11,252
↗ 20%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,780 | £12,972 | £13,296 | £13,628 | £14,037 | £66,713 |
| Total Expenses | £10,420 | £10,485 | £10,560 | £10,637 | £10,721 | £52,822 |
| Profit Before Tax | £2,361 | £2,487 | £2,736 | £2,991 | £3,317 | £13,891 |
| Profit After Tax | £1,912 | £2,014 | £2,216 | £2,423 | £2,686 | £11,252 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £7,312 | £7,576 | £12,719 | £14,511 | £15,500 | £57,618 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change