Flat
L2
1 bed
2 baths
Castle Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£42,700First YearProfit From Rental Income
£9,437
↗ 22%After 5 Years
Change In Property Value
£35,805
↗ 26%After 5 Years
Return On Investment
106%
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 | £10,572 | £10,731 | £10,999 | £11,274 | £11,612 | £55,187 |
| Total Expenses | £8,572 | £8,634 | £8,704 | £8,775 | £8,852 | £43,536 |
| Profit Before Tax | £2,000 | £2,097 | £2,295 | £2,499 | £2,761 | £11,651 |
| Profit After Tax | £1,620 | £1,698 | £1,859 | £2,024 | £2,236 | £9,437 |
| Change In Property Value | £4,170 | £4,295 | £8,111 | £9,335 | £9,895 | £35,805 |
| Net Return | £5,790 | £5,993 | £9,970 | £11,359 | £12,131 | £45,242 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change