Flat
L2
1 bed
2 baths
Castle Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£42,700First YearProfit From Rental Income
£6,743
↗ 16%After 5 Years
Change In Property Value
£35,805
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,864 | £10,012 | £10,262 | £10,519 | £10,834 | £51,491 |
| Total Expenses | £8,501 | £8,562 | £8,630 | £8,700 | £8,774 | £43,167 |
| Profit Before Tax | £1,363 | £1,450 | £1,632 | £1,819 | £2,061 | £8,325 |
| Profit After Tax | £1,104 | £1,174 | £1,322 | £1,474 | £1,669 | £6,743 |
| Change In Property Value | £4,170 | £4,295 | £8,111 | £9,335 | £9,895 | £35,805 |
| Net Return | £5,274 | £5,470 | £9,433 | £10,808 | £11,564 | £42,548 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change