Flat L1 1 bed 1 bath

Suffolk Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£9,966

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£35,867

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,360	£9,500	£9,643	£9,884	£10,131	£48,518
Total Expenses	£7,119	£7,183	£7,238	£7,304	£7,371	£36,215
Profit Before Tax	£2,241	£2,318	£2,405	£2,580	£2,760	£12,303
Profit After Tax	£1,815	£1,877	£1,948	£2,090	£2,235	£9,966
Change In Property Value	£3,900	£7,365	£8,476	£8,984	£7,143	£35,867
Net Return	£5,715	£9,242	£10,424	£11,074	£9,378	£45,833
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	23%	115%

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