Flat L1 1 bed 0 baths

Duke Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£10,675

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£37,247

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,720	£9,866	£10,014	£10,264	£10,521	£50,384
Total Expenses	£7,316	£7,380	£7,436	£7,503	£7,571	£37,206
Profit Before Tax	£2,404	£2,486	£2,578	£2,761	£2,950	£13,179
Profit After Tax	£1,948	£2,013	£2,088	£2,237	£2,389	£10,675
Change In Property Value	£4,050	£7,648	£8,802	£9,330	£7,417	£37,247
Net Return	£5,998	£9,661	£10,890	£11,567	£9,806	£47,922
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	28%	24%	115%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change