Flat L2 2 beds 2 baths

Dale Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£11,252

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,780	£12,972	£13,296	£13,628	£14,037	£66,713
Total Expenses	£10,420	£10,485	£10,560	£10,637	£10,721	£52,822
Profit Before Tax	£2,361	£2,487	£2,736	£2,991	£3,317	£13,891
Profit After Tax	£1,912	£2,014	£2,216	£2,423	£2,686	£11,252
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£7,312	£7,576	£12,719	£14,511	£15,500	£57,618
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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