Flat
L2
1 bed
1 bath
Water Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£4,425
↗ 14%After 5 Years
Change In Property Value
£25,759
↗ 26%After 5 Years
Return On Investment
97%
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 | £7,608 | £7,722 | £7,915 | £8,113 | £8,356 | £39,715 |
| Total Expenses | £6,728 | £6,786 | £6,848 | £6,912 | £6,979 | £34,252 |
| Profit Before Tax | £880 | £936 | £1,067 | £1,201 | £1,378 | £5,463 |
| Profit After Tax | £713 | £758 | £864 | £973 | £1,116 | £4,425 |
| Change In Property Value | £3,000 | £3,090 | £5,835 | £6,715 | £7,118 | £25,759 |
| Net Return | £3,713 | £3,848 | £6,699 | £7,689 | £8,234 | £30,184 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change