Flat
L2
2 beds
1 bath
Water Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£14,065
↗ 26%After 5 Years
Change In Property Value
£45,078
↗ 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 | £13,308 | £13,508 | £13,845 | £14,191 | £14,617 | £69,470 |
| Total Expenses | £10,274 | £10,340 | £10,417 | £10,495 | £10,580 | £52,106 |
| Profit Before Tax | £3,034 | £3,168 | £3,429 | £3,696 | £4,037 | £17,364 |
| Profit After Tax | £2,458 | £2,566 | £2,777 | £2,994 | £3,270 | £14,065 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £7,708 | £7,973 | £12,988 | £14,746 | £15,727 | £59,143 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change