Flat L2 2 beds 2 baths

Water Street, Reliance House L2

North West, England · L2

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£13,452

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

110%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,936	£13,130	£13,458	£13,795	£14,209	£67,528
Total Expenses	£10,038	£10,104	£10,180	£10,257	£10,341	£50,920
Profit Before Tax	£2,898	£3,026	£3,279	£3,538	£3,868	£16,608
Profit After Tax	£2,347	£2,451	£2,656	£2,866	£3,133	£13,452
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£7,447	£7,704	£12,575	£14,282	£15,234	£57,242
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change