Flat L2 2 beds 2 baths

Water Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£12,137

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 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	£12,168	£12,351	£12,659	£12,976	£13,365	£63,519
Total Expenses	£9,565	£9,629	£9,703	£9,778	£9,860	£48,535
Profit Before Tax	£2,603	£2,721	£2,956	£3,197	£3,505	£14,983
Profit After Tax	£2,109	£2,204	£2,395	£2,590	£2,839	£12,137
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,909	£7,148	£11,731	£13,335	£14,229	£53,351
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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