Flat L2 2 beds 2 baths

Water Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£14,722

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

111%

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	£13,692	£13,897	£14,245	£14,601	£15,039	£71,474
Total Expenses	£10,511	£10,577	£10,655	£10,734	£10,821	£53,298
Profit Before Tax	£3,181	£3,320	£3,590	£3,867	£4,218	£18,176
Profit After Tax	£2,577	£2,689	£2,908	£3,132	£3,417	£14,722
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£7,977	£8,251	£13,411	£15,220	£16,230	£61,088
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	15%	24%	28%	30%	111%

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