Flat L2 2 beds 2 baths

Fenwick Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£23,750

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£64,397

↗ 26%After 5 Years

Return On Investment

116%

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	£19,020	£19,305	£19,788	£20,283	£20,891	£99,287
Total Expenses	£13,821	£13,895	£13,987	£14,080	£14,183	£69,966
Profit Before Tax	£5,199	£5,410	£5,801	£6,203	£6,708	£29,321
Profit After Tax	£4,211	£4,382	£4,699	£5,024	£5,433	£23,750
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£11,711	£12,107	£19,287	£21,813	£23,229	£88,147
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

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