Flat
L2
1 bed
1 bath
Water Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£8,281
↗ 21%After 5 Years
Change In Property Value
£33,487
↗ 26%After 5 Years
Return On Investment
104%
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 | £9,888 | £10,036 | £10,287 | £10,544 | £10,861 | £51,617 |
| Total Expenses | £8,147 | £8,207 | £8,275 | £8,345 | £8,419 | £41,394 |
| Profit Before Tax | £1,741 | £1,829 | £2,012 | £2,199 | £2,441 | £10,223 |
| Profit After Tax | £1,411 | £1,481 | £1,630 | £1,782 | £1,978 | £8,281 |
| Change In Property Value | £3,900 | £4,017 | £7,585 | £8,730 | £9,254 | £33,487 |
| Net Return | £5,311 | £5,498 | £9,215 | £10,512 | £11,232 | £41,767 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change