Flat L1 3 beds 2 baths

62 Roscoe Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£56,749

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£126,915

↗ 28%After 5 Years

Return On Investment

123%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,120	£33,617	£34,121	£34,974	£35,848	£171,680
Total Expenses	£20,113	£20,212	£20,304	£20,431	£20,561	£101,620
Profit Before Tax	£13,008	£13,405	£13,817	£14,543	£15,288	£70,061
Profit After Tax	£10,536	£10,858	£11,192	£11,780	£12,383	£56,749
Change In Property Value	£13,800	£26,059	£29,992	£31,791	£25,274	£126,915
Net Return	£24,336	£36,917	£41,184	£43,571	£37,657	£183,664
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
Total Net Return (%)	16%	25%	28%	29%	25%	123%

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