Flat L2 1 bed 1 bath

Water Street, Reliance House L2

North West, England · L2

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£7,011

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

102%

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	£9,132	£9,269	£9,501	£9,738	£10,030	£47,670
Total Expenses	£7,674	£7,734	£7,800	£7,868	£7,940	£39,015
Profit Before Tax	£1,458	£1,535	£1,701	£1,871	£2,091	£8,655
Profit After Tax	£1,181	£1,243	£1,378	£1,515	£1,694	£7,011
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£4,781	£4,951	£8,379	£9,574	£10,236	£37,921
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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