Flat L2 1 bed 0 baths

The Strand, Liverpool, Merseyside L2

North West, England · L2

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£12,259

↗ 56%After 5 Years

Change In Property Value

After 5 Years

£18,031

↗ 26%After 5 Years

Return On Investment

138%

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	£8,400	£8,526	£8,739	£8,958	£9,226	£43,849
Total Expenses	£5,617	£5,676	£5,740	£5,806	£5,875	£28,714
Profit Before Tax	£2,783	£2,850	£2,999	£3,152	£3,351	£15,135
Profit After Tax	£2,254	£2,309	£2,429	£2,553	£2,714	£12,259
Change In Property Value	£2,100	£2,163	£4,084	£4,701	£4,983	£18,031
Net Return	£4,354	£4,472	£6,514	£7,254	£7,697	£30,290
Return From Rental Income (%)	10%	10%	11%	12%	12%	56%
Total Net Return (%)	20%	20%	30%	33%	35%	138%

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