Flat L2 1 bed 1 bath

Waterstreet, Liverpool L2

North West, England · L2

Initial Investment

First Year

£52,150First Year

Profit From Rental Income

After 5 Years

£13,509

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£43,919

↗ 26%After 5 Years

Return On Investment

110%

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	£12,972	£13,167	£13,496	£13,833	£14,248	£67,716
Total Expenses	£10,062	£10,127	£10,203	£10,281	£10,365	£51,038
Profit Before Tax	£2,910	£3,039	£3,293	£3,552	£3,883	£16,678
Profit After Tax	£2,357	£2,462	£2,667	£2,877	£3,145	£13,509
Change In Property Value	£5,115	£5,268	£9,949	£11,450	£12,137	£43,919
Net Return	£7,472	£7,730	£12,616	£14,327	£15,282	£57,428
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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