Flat L2 2 beds 2 baths

Dale Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£9,598

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 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	£11,712	£11,888	£12,185	£12,489	£12,864	£61,138
Total Expenses	£9,718	£9,781	£9,854	£9,928	£10,008	£49,289
Profit Before Tax	£1,994	£2,107	£2,331	£2,561	£2,856	£11,849
Profit After Tax	£1,615	£1,706	£1,888	£2,075	£2,313	£9,598
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£6,565	£6,805	£11,516	£13,155	£14,059	£52,100
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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