Flat L1 1 bed 1 bath

Hurst Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£8,548

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£33,108

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,640	£8,770	£8,901	£9,124	£9,352	£44,786
Total Expenses	£6,725	£6,788	£6,842	£6,906	£6,972	£34,233
Profit Before Tax	£1,915	£1,982	£2,059	£2,217	£2,380	£10,553
Profit After Tax	£1,551	£1,605	£1,668	£1,796	£1,928	£8,548
Change In Property Value	£3,600	£6,798	£7,824	£8,293	£6,593	£33,108
Net Return	£5,151	£8,403	£9,492	£10,089	£8,521	£41,657
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

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