Flat L1 0 beds 0 baths

Nelson Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£44,699

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£103,464

↗ 28%After 5 Years

Return On Investment

124%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,000	£27,405	£27,816	£28,511	£29,224	£139,957
Total Expenses	£16,766	£16,856	£16,938	£17,050	£17,164	£84,773
Profit Before Tax	£10,234	£10,549	£10,878	£11,462	£12,061	£55,184
Profit After Tax	£8,290	£8,545	£8,811	£9,284	£9,769	£44,699
Change In Property Value	£11,250	£21,244	£24,450	£25,917	£20,604	£103,464
Net Return	£19,540	£29,788	£33,261	£35,201	£30,373	£148,162
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	25%	28%	29%	25%	124%

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