Flat L2 1 bed 1 bath

Tithebarn Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£37,015First Year

Profit From Rental Income

After 5 Years

£8,088

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£33,122

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,520	£8,648	£8,778	£8,997	£9,222	£44,164
Total Expenses	£6,715	£6,777	£6,831	£6,895	£6,960	£34,179
Profit Before Tax	£1,805	£1,870	£1,946	£2,102	£2,262	£9,985
Profit After Tax	£1,462	£1,515	£1,576	£1,702	£1,832	£8,088
Change In Property Value	£3,602	£6,801	£7,827	£8,297	£6,596	£33,122
Net Return	£5,064	£8,316	£9,404	£9,999	£8,428	£41,210
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

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