Flat
L2
1 bed
1 bath
Waterstreet, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£50,650First YearProfit From Rental Income
£9,655
↗ 19%After 5 Years
Change In Property Value
£42,631
↗ 26%After 5 Years
Return On Investment
103%
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 | £11,748 | £11,924 | £12,222 | £12,528 | £12,904 | £61,326 |
| Total Expenses | £9,741 | £9,805 | £9,877 | £9,952 | £10,032 | £49,407 |
| Profit Before Tax | £2,007 | £2,120 | £2,345 | £2,576 | £2,872 | £11,919 |
| Profit After Tax | £1,626 | £1,717 | £1,899 | £2,087 | £2,326 | £9,655 |
| Change In Property Value | £4,965 | £5,114 | £9,657 | £11,114 | £11,781 | £42,631 |
| Net Return | £6,591 | £6,831 | £11,556 | £13,201 | £14,107 | £52,285 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change