Flat L1 2 beds 1 bath

2 Bedoom 49 Hurst Street, Liverpool, Lancashire L1

North West, England · L1

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£17,763

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£51,042

↗ 28%After 5 Years

Return On Investment

122%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,320	£13,520	£13,723	£14,066	£14,417	£69,045
Total Expenses	£9,284	£9,354	£9,416	£9,492	£9,570	£47,116
Profit Before Tax	£4,036	£4,165	£4,307	£4,574	£4,848	£21,930
Profit After Tax	£3,269	£3,374	£3,489	£3,705	£3,927	£17,763
Change In Property Value	£5,550	£10,480	£12,062	£12,786	£10,164	£51,042
Net Return	£8,819	£13,854	£15,550	£16,490	£14,091	£68,805
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	25%	28%	29%	25%	122%

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