Flat
L2
2 beds
2 baths
Castle Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£13,427
↗ 22%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,196 | £14,409 | £14,769 | £15,138 | £15,593 | £74,105 |
| Total Expenses | £11,355 | £11,422 | £11,501 | £11,582 | £11,670 | £57,529 |
| Profit Before Tax | £2,841 | £2,987 | £3,268 | £3,557 | £3,923 | £16,576 |
| Profit After Tax | £2,302 | £2,420 | £2,647 | £2,881 | £3,177 | £13,427 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £8,302 | £8,600 | £14,317 | £16,312 | £17,414 | £64,945 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 29% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change