Flat
L2
0 beds
2 baths
Water Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£29,200First YearProfit From Rental Income
£3,653
↗ 13%After 5 Years
Change In Property Value
£24,213
↗ 26%After 5 Years
Return On Investment
95%
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 | £7,152 | £7,259 | £7,441 | £7,627 | £7,856 | £37,334 |
| Total Expenses | £6,445 | £6,501 | £6,562 | £6,625 | £6,690 | £32,824 |
| Profit Before Tax | £707 | £758 | £878 | £1,002 | £1,165 | £4,510 |
| Profit After Tax | £573 | £614 | £711 | £811 | £944 | £3,653 |
| Change In Property Value | £2,820 | £2,905 | £5,485 | £6,313 | £6,691 | £24,213 |
| Net Return | £3,393 | £3,519 | £6,196 | £7,124 | £7,635 | £27,867 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change