Flat L2 1 bed 1 bath

Tithebarn Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£36,970First Year

Profit From Rental Income

After 5 Years

£8,062

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£33,081

↗ 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	£8,508	£8,636	£8,765	£8,984	£9,209	£44,102
Total Expenses	£6,709	£6,771	£6,825	£6,889	£6,954	£34,148
Profit Before Tax	£1,799	£1,864	£1,940	£2,095	£2,255	£9,954
Profit After Tax	£1,458	£1,510	£1,571	£1,697	£1,826	£8,062
Change In Property Value	£3,597	£6,792	£7,817	£8,286	£6,588	£33,081
Net Return	£5,055	£8,302	£9,389	£9,984	£8,414	£41,143
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