Flat
L2
1 bed
1 bath
Water Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£38,200First YearProfit From Rental Income
£7,509
↗ 20%After 5 Years
Change In Property Value
£31,941
↗ 26%After 5 Years
Return On Investment
103%
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 | £9,432 | £9,573 | £9,813 | £10,058 | £10,360 | £49,236 |
| Total Expenses | £7,863 | £7,923 | £7,990 | £8,058 | £8,131 | £39,965 |
| Profit Before Tax | £1,569 | £1,650 | £1,823 | £2,000 | £2,229 | £9,271 |
| Profit After Tax | £1,271 | £1,337 | £1,477 | £1,620 | £1,805 | £7,509 |
| Change In Property Value | £3,720 | £3,832 | £7,235 | £8,327 | £8,827 | £31,941 |
| Net Return | £4,991 | £5,168 | £8,712 | £9,947 | £10,632 | £39,450 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change