Flat L1 0 beds 1 bath

Colquitt Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£24,700First Year

Profit From Rental Income

After 5 Years

£2,736

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£21,796

↗ 28%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,688	£5,773	£5,860	£6,006	£6,157	£29,484
Total Expenses	£5,111	£5,169	£5,219	£5,275	£5,333	£26,107
Profit Before Tax	£577	£604	£641	£731	£824	£3,377
Profit After Tax	£468	£489	£519	£592	£667	£2,736
Change In Property Value	£2,370	£4,475	£5,151	£5,460	£4,341	£21,796
Net Return	£2,838	£4,965	£5,670	£6,052	£5,008	£24,532
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	20%	23%	25%	20%	99%

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