Flat L2 1 bed 1 bath

Oriel Close, Liverpool L2

North West, England · L2

Initial Investment

First Year

£36,850First Year

Profit From Rental Income

After 5 Years

£4,625

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£30,782

↗ 26%After 5 Years

Return On Investment

96%

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	£8,484	£8,611	£8,827	£9,047	£9,319	£44,288
Total Expenses	£7,590	£7,648	£7,713	£7,779	£7,849	£38,578
Profit Before Tax	£894	£963	£1,114	£1,268	£1,470	£5,710
Profit After Tax	£724	£780	£902	£1,027	£1,191	£4,625
Change In Property Value	£3,585	£3,693	£6,973	£8,025	£8,507	£30,782
Net Return	£4,309	£4,473	£7,875	£9,052	£9,697	£35,407
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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