Flat
L2
2 beds
2 baths
Castle Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£17,308
↗ 28%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
113%
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 | £15,216 | £15,444 | £15,830 | £16,226 | £16,713 | £79,430 |
| Total Expenses | £11,457 | £11,525 | £11,607 | £11,690 | £11,782 | £58,061 |
| Profit Before Tax | £3,759 | £3,919 | £4,223 | £4,536 | £4,931 | £21,368 |
| Profit After Tax | £3,045 | £3,174 | £3,421 | £3,674 | £3,994 | £17,308 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £9,045 | £9,354 | £15,091 | £17,105 | £18,231 | £68,826 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change