Flat L2 2 beds 1 bath

Fenwick Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£16,650

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£50,230

↗ 26%After 5 Years

Return On Investment

112%

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	£14,832	£15,054	£15,431	£15,817	£16,291	£77,425
Total Expenses	£11,220	£11,288	£11,369	£11,451	£11,541	£56,869
Profit Before Tax	£3,612	£3,766	£4,062	£4,365	£4,750	£20,556
Profit After Tax	£2,926	£3,051	£3,290	£3,536	£3,847	£16,650
Change In Property Value	£5,850	£6,026	£11,378	£13,095	£13,881	£50,230
Net Return	£8,776	£9,076	£14,669	£16,631	£17,728	£66,880
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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