Flat L2 2 beds 1 bath

Victoria Street, Liverpool, Merseyside L2

North West, England · L2

Initial Investment

First Year

£44,485First Year

Profit From Rental Income

After 5 Years

£10,217

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£37,337

↗ 26%After 5 Years

Return On Investment

107%

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	£11,028	£11,193	£11,473	£11,760	£12,113	£57,568
Total Expenses	£8,854	£8,916	£8,987	£9,060	£9,138	£44,954
Profit Before Tax	£2,174	£2,277	£2,486	£2,700	£2,975	£12,613
Profit After Tax	£1,761	£1,845	£2,014	£2,187	£2,410	£10,217
Change In Property Value	£4,349	£4,479	£8,458	£9,734	£10,318	£37,337
Net Return	£6,110	£6,323	£10,471	£11,921	£12,728	£47,554
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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