Flat
L2
1 bed
1 bath
Fenwick Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£41,785First YearProfit From Rental Income
£9,060
↗ 22%After 5 Years
Change In Property Value
£35,019
↗ 26%After 5 Years
Return On Investment
105%
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 | £10,344 | £10,499 | £10,762 | £11,031 | £11,362 | £53,997 |
| Total Expenses | £8,428 | £8,490 | £8,559 | £8,630 | £8,705 | £42,812 |
| Profit Before Tax | £1,916 | £2,009 | £2,203 | £2,401 | £2,656 | £11,185 |
| Profit After Tax | £1,552 | £1,628 | £1,784 | £1,945 | £2,151 | £9,060 |
| Change In Property Value | £4,079 | £4,201 | £7,933 | £9,130 | £9,678 | £35,019 |
| Net Return | £5,630 | £5,828 | £9,717 | £11,075 | £11,829 | £44,079 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 23% | 27% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change