Flat
L2
1 bed
1 bath
Victoria Street, Liverpool, Merseyside L2
North West, England · L2
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£17,840
↗ 67%After 5 Years
Change In Property Value
£21,895
↗ 26%After 5 Years
Return On Investment
150%
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 | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £6,422 | £6,484 | £6,554 | £6,625 | £6,701 | £32,786 |
| Profit Before Tax | £4,078 | £4,173 | £4,370 | £4,572 | £4,832 | £22,025 |
| Profit After Tax | £3,303 | £3,380 | £3,540 | £3,703 | £3,914 | £17,840 |
| Change In Property Value | £2,550 | £2,627 | £4,960 | £5,708 | £6,051 | £21,895 |
| Net Return | £5,853 | £6,007 | £8,500 | £9,412 | £9,964 | £39,735 |
| Return From Rental Income (%) | 12% | 13% | 13% | 14% | 15% | 67% |
| Total Net Return (%) | 22% | 23% | 32% | 36% | 38% | 150% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change