Flat L2 2 beds 1 bath

Victoria Street, Liverpool, Merseyside L2

North West, England · L2

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£10,209

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

107%

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	£11,028	£11,193	£11,473	£11,760	£12,113	£57,568
Total Expenses	£8,856	£8,918	£8,989	£9,062	£9,140	£44,964
Profit Before Tax	£2,172	£2,275	£2,484	£2,698	£2,973	£12,603
Profit After Tax	£1,760	£1,843	£2,012	£2,186	£2,408	£10,209
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£6,110	£6,323	£10,473	£11,923	£12,730	£47,559
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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