Flat
L2
2 beds
2 baths
Castle Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£37,600First YearProfit From Rental Income
£7,237
↗ 19%After 5 Years
Change In Property Value
£31,426
↗ 26%After 5 Years
Return On Investment
103%
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 | £9,276 | £9,415 | £9,651 | £9,892 | £10,189 | £48,422 |
| Total Expenses | £7,768 | £7,828 | £7,894 | £7,962 | £8,035 | £39,487 |
| Profit Before Tax | £1,508 | £1,587 | £1,756 | £1,929 | £2,154 | £8,935 |
| Profit After Tax | £1,222 | £1,286 | £1,422 | £1,563 | £1,745 | £7,237 |
| Change In Property Value | £3,660 | £3,770 | £7,119 | £8,193 | £8,684 | £31,426 |
| Net Return | £4,882 | £5,055 | £8,541 | £9,756 | £10,429 | £38,663 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change