Flat L1 1 bed 1 bath

Sir Thomas Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£1,460

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£19,313

↗ 28%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,040	£5,116	£5,192	£5,322	£5,455	£26,125
Total Expenses	£4,756	£4,814	£4,862	£4,917	£4,973	£24,323
Profit Before Tax	£284	£302	£330	£405	£482	£1,802
Profit After Tax	£230	£244	£267	£328	£390	£1,460
Change In Property Value	£2,100	£3,966	£4,564	£4,838	£3,846	£19,313
Net Return	£2,330	£4,210	£4,831	£5,166	£4,236	£20,773
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	11%	19%	22%	23%	19%	94%

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