Flat L1 2 beds 1 bath

Henry Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£14,928

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£45,524

↗ 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	£11,880	£12,058	£12,239	£12,545	£12,859	£61,581
Total Expenses	£8,497	£8,565	£8,624	£8,696	£8,770	£43,152
Profit Before Tax	£3,383	£3,494	£3,615	£3,849	£4,088	£18,429
Profit After Tax	£2,740	£2,830	£2,928	£3,118	£3,312	£14,928
Change In Property Value	£4,950	£9,347	£10,758	£11,403	£9,066	£45,524
Net Return	£7,690	£12,177	£13,686	£14,521	£12,377	£60,452
Return From Rental Income (%)	5%	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