Flat
L2
2 beds
2 baths
Water Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£9,077
↗ 19%After 5 Years
Change In Property Value
£41,214
↗ 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 | £11,364 | £11,534 | £11,823 | £12,118 | £12,482 | £59,322 |
| Total Expenses | £9,484 | £9,547 | £9,619 | £9,693 | £9,772 | £48,115 |
| Profit Before Tax | £1,880 | £1,987 | £2,204 | £2,426 | £2,710 | £11,206 |
| Profit After Tax | £1,522 | £1,609 | £1,785 | £1,965 | £2,195 | £9,077 |
| Change In Property Value | £4,800 | £4,944 | £9,336 | £10,745 | £11,389 | £41,214 |
| Net Return | £6,322 | £6,553 | £11,121 | £12,710 | £13,585 | £50,291 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| 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