Flat
L2
1 bed
1 bath
Waterstreet, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£52,150First YearProfit From Rental Income
£10,221
↗ 20%After 5 Years
Change In Property Value
£43,919
↗ 26%After 5 Years
Return On Investment
104%
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 | £12,108 | £12,290 | £12,597 | £12,912 | £13,299 | £63,205 |
| Total Expenses | £9,975 | £10,040 | £10,113 | £10,189 | £10,270 | £50,587 |
| Profit Before Tax | £2,133 | £2,250 | £2,484 | £2,723 | £3,029 | £12,619 |
| Profit After Tax | £1,727 | £1,823 | £2,012 | £2,206 | £2,454 | £10,221 |
| Change In Property Value | £5,115 | £5,268 | £9,949 | £11,450 | £12,137 | £43,919 |
| Net Return | £6,842 | £7,091 | £11,960 | £13,656 | £14,591 | £54,140 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change