Flat L1 2 beds 2 baths

Cornhill, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£55,600First Year

Profit From Rental Income

After 5 Years

£17,338

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£50,214

↗ 28%After 5 Years

Return On Investment

121%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,104	£13,301	£13,500	£13,838	£14,184	£67,926
Total Expenses	£9,166	£9,236	£9,297	£9,372	£9,450	£46,521
Profit Before Tax	£3,938	£4,065	£4,203	£4,465	£4,734	£21,405
Profit After Tax	£3,190	£3,292	£3,405	£3,617	£3,834	£17,338
Change In Property Value	£5,460	£10,310	£11,866	£12,578	£10,000	£50,214
Net Return	£8,650	£13,603	£15,271	£16,195	£13,834	£67,552
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	24%	27%	29%	25%	121%

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