Flat L2 1 bed 1 bath

Fenwick Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£38,785First Year

Profit From Rental Income

After 5 Years

£7,744

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£32,443

↗ 26%After 5 Years

Return On Investment

104%

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	£9,576	£9,720	£9,963	£10,212	£10,518	£49,988
Total Expenses	£7,955	£8,015	£8,082	£8,151	£8,224	£40,427
Profit Before Tax	£1,621	£1,705	£1,880	£2,061	£2,294	£9,561
Profit After Tax	£1,313	£1,381	£1,523	£1,669	£1,858	£7,744
Change In Property Value	£3,779	£3,892	£7,349	£8,458	£8,966	£32,443
Net Return	£5,092	£5,273	£8,872	£10,127	£10,824	£40,187
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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