Flat L2 2 beds 2 baths

Temple Lane, Liverpool L2

North West, England · L2

Initial Investment

First Year

£36,700First Year

Profit From Rental Income

After 5 Years

£12,377

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£30,653

↗ 26%After 5 Years

Return On Investment

117%

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	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£7,771	£7,833	£7,903	£7,974	£8,050	£39,531
Profit Before Tax	£2,729	£2,824	£3,021	£3,223	£3,483	£15,280
Profit After Tax	£2,210	£2,288	£2,447	£2,611	£2,821	£12,377
Change In Property Value	£3,570	£3,677	£6,944	£7,991	£8,471	£30,653
Net Return	£5,780	£5,965	£9,391	£10,602	£11,292	£43,030
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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