Flat L2 1 bed 1 bath

Water Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£19,849

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 26%After 5 Years

Return On Investment

114%

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	£16,728	£16,979	£17,403	£17,838	£18,374	£87,322
Total Expenses	£12,401	£12,472	£12,558	£12,645	£12,741	£62,818
Profit Before Tax	£4,327	£4,507	£4,846	£5,193	£5,632	£24,504
Profit After Tax	£3,505	£3,650	£3,925	£4,207	£4,562	£19,849
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£10,105	£10,448	£16,762	£18,981	£20,223	£76,518
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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