Flat
L2
1 bed
1 bath
Fenwick Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£7,623
↗ 20%After 5 Years
Change In Property Value
£32,199
↗ 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 | £9,504 | £9,647 | £9,888 | £10,135 | £10,439 | £49,612 |
| Total Expenses | £7,910 | £7,970 | £8,037 | £8,106 | £8,179 | £40,201 |
| Profit Before Tax | £1,594 | £1,677 | £1,851 | £2,029 | £2,260 | £9,411 |
| Profit After Tax | £1,291 | £1,358 | £1,499 | £1,644 | £1,831 | £7,623 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £5,041 | £5,220 | £8,793 | £10,038 | £10,729 | £39,821 |
| Return From Rental Income (%) | 3% | 4% | 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