Flat L2 1 bed 1 bath

Waterstreet, Liverpool L2

North West, England · L2

Initial Investment

First Year

£55,150First Year

Profit From Rental Income

After 5 Years

£14,779

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£46,495

↗ 26%After 5 Years

Return On Investment

111%

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	£13,728	£13,934	£14,282	£14,639	£15,079	£71,662
Total Expenses	£10,534	£10,601	£10,679	£10,758	£10,845	£53,416
Profit Before Tax	£3,194	£3,333	£3,604	£3,881	£4,234	£18,246
Profit After Tax	£2,587	£2,700	£2,919	£3,144	£3,429	£14,779
Change In Property Value	£5,415	£5,577	£10,532	£12,121	£12,849	£46,495
Net Return	£8,002	£8,277	£13,451	£15,265	£16,278	£61,274
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	15%	24%	28%	30%	111%

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