Flat L5 1 bed 1 bath

6, Great Homer Street, Liverpool, Merseyside L5

North West, England · L5

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£8,009

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£28,970

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,980	£8,100	£8,221	£8,427	£8,637	£41,365
Total Expenses	£6,176	£6,238	£6,291	£6,354	£6,418	£31,478
Profit Before Tax	£1,804	£1,861	£1,930	£2,073	£2,220	£9,887
Profit After Tax	£1,461	£1,508	£1,563	£1,679	£1,798	£8,009
Change In Property Value	£3,150	£5,948	£6,846	£7,257	£5,769	£28,970
Net Return	£4,611	£7,456	£8,409	£8,936	£7,567	£36,979
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	27%	23%	114%

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