Flat
L2
1 bed
1 bath
Waterstreet, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£50,650First YearProfit From Rental Income
£12,851
↗ 25%After 5 Years
Change In Property Value
£42,631
↗ 26%After 5 Years
Return On Investment
110%
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 | £12,588 | £12,777 | £13,096 | £13,424 | £13,826 | £65,711 |
| Total Expenses | £9,825 | £9,890 | £9,965 | £10,041 | £10,124 | £49,845 |
| Profit Before Tax | £2,763 | £2,887 | £3,131 | £3,382 | £3,702 | £15,866 |
| Profit After Tax | £2,238 | £2,338 | £2,536 | £2,740 | £2,999 | £12,851 |
| Change In Property Value | £4,965 | £5,114 | £9,657 | £11,114 | £11,781 | £42,631 |
| Net Return | £7,203 | £7,452 | £12,193 | £13,854 | £14,780 | £55,482 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change