Flat L1 2 beds 2 baths

Newhall Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£17,054

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£49,663

↗ 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	£12,960	£13,154	£13,352	£13,686	£14,028	£67,179
Total Expenses	£9,088	£9,157	£9,218	£9,293	£9,370	£46,125
Profit Before Tax	£3,873	£3,997	£4,134	£4,393	£4,658	£21,055
Profit After Tax	£3,137	£3,238	£3,349	£3,558	£3,773	£17,054
Change In Property Value	£5,400	£10,197	£11,736	£12,440	£9,890	£49,663
Net Return	£8,537	£13,435	£15,084	£15,998	£13,663	£66,717
Return From Rental Income (%)	6%	6%	6%	6%	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