Flat
L2
2 beds
2 baths
Reliance House, Water Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£48,700First YearProfit From Rental Income
£8,964
↗ 18%After 5 Years
Change In Property Value
£40,957
↗ 26%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,292 | £11,461 | £11,748 | £12,042 | £12,403 | £58,946 |
| Total Expenses | £9,438 | £9,500 | £9,572 | £9,645 | £9,724 | £47,879 |
| Profit Before Tax | £1,854 | £1,961 | £2,176 | £2,396 | £2,679 | £11,066 |
| Profit After Tax | £1,502 | £1,588 | £1,762 | £1,941 | £2,170 | £8,964 |
| Change In Property Value | £4,770 | £4,913 | £9,278 | £10,678 | £11,318 | £40,957 |
| Net Return | £6,272 | £6,501 | £11,040 | £12,619 | £13,488 | £49,920 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change