Flat L1 1 bed 1 bath

Greenland Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£15,636

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£46,904

↗ 28%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,240	£12,424	£12,610	£12,925	£13,248	£63,447
Total Expenses	£8,694	£8,762	£8,822	£8,895	£8,970	£44,143
Profit Before Tax	£3,546	£3,661	£3,788	£4,030	£4,278	£19,304
Profit After Tax	£2,872	£2,966	£3,068	£3,264	£3,465	£15,636
Change In Property Value	£5,100	£9,631	£11,084	£11,749	£9,340	£46,904
Net Return	£7,972	£12,596	£14,152	£15,013	£12,806	£62,540
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	29%	25%	120%

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