Flat
L2
1 bed
1 bath
Fenwick Street, Liverpool, Merseyside L2
North West, England · L2
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£2,497
↗ 9%After 5 Years
Change In Property Value
£21,895
↗ 26%After 5 Years
Return On Investment
92%
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 | £6,468 | £6,565 | £6,729 | £6,897 | £7,104 | £33,764 |
| Total Expenses | £6,019 | £6,075 | £6,134 | £6,195 | £6,258 | £30,682 |
| Profit Before Tax | £449 | £490 | £595 | £702 | £846 | £3,082 |
| Profit After Tax | £364 | £397 | £482 | £569 | £685 | £2,497 |
| Change In Property Value | £2,550 | £2,627 | £4,960 | £5,708 | £6,051 | £21,895 |
| Net Return | £2,914 | £3,024 | £5,442 | £6,277 | £6,736 | £24,392 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 11% | 11% | 21% | 24% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change