Flat
L2
1 bed
1 bath
Castle Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£10,867
↗ 24%After 5 Years
Change In Property Value
£38,638
↗ 26%After 5 Years
Return On Investment
108%
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 | £11,412 | £11,583 | £11,873 | £12,170 | £12,535 | £59,572 |
| Total Expenses | £9,092 | £9,156 | £9,227 | £9,301 | £9,380 | £46,157 |
| Profit Before Tax | £2,320 | £2,428 | £2,645 | £2,869 | £3,154 | £13,415 |
| Profit After Tax | £1,879 | £1,966 | £2,143 | £2,324 | £2,555 | £10,867 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £6,379 | £6,601 | £10,895 | £12,397 | £13,233 | £49,505 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change