Flat
L2
2 beds
1 bath
Victoria Street, Liverpool, Merseyside L2
North West, England · L2
View property listing
Initial Investment
£44,485First YearProfit From Rental Income
£7,431
↗ 17%After 5 Years
Change In Property Value
£37,337
↗ 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 | £10,296 | £10,450 | £10,712 | £10,979 | £11,309 | £53,747 |
| Total Expenses | £8,780 | £8,842 | £8,911 | £8,982 | £9,057 | £44,572 |
| Profit Before Tax | £1,516 | £1,609 | £1,801 | £1,998 | £2,252 | £9,174 |
| Profit After Tax | £1,228 | £1,303 | £1,459 | £1,618 | £1,824 | £7,431 |
| Change In Property Value | £4,349 | £4,479 | £8,458 | £9,734 | £10,318 | £37,337 |
| Net Return | £5,576 | £5,782 | £9,916 | £11,352 | £12,142 | £44,769 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change