Flat
L2
2 beds
2 baths
Dale Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£12,795
↗ 25%After 5 Years
Change In Property Value
£42,502
↗ 26%After 5 Years
Return On Investment
109%
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 | £12,552 | £12,740 | £13,059 | £13,385 | £13,787 | £65,523 |
| Total Expenses | £9,802 | £9,866 | £9,941 | £10,018 | £10,101 | £49,727 |
| Profit Before Tax | £2,750 | £2,874 | £3,118 | £3,368 | £3,686 | £15,796 |
| Profit After Tax | £2,228 | £2,328 | £2,525 | £2,728 | £2,986 | £12,795 |
| Change In Property Value | £4,950 | £5,099 | £9,628 | £11,081 | £11,745 | £42,502 |
| Net Return | £7,178 | £7,426 | £12,153 | £13,808 | £14,731 | £55,297 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change