Flat L5 2 beds 1 bath

Gem Street, Liverpool L5

North West, England · L5

Initial Investment

First Year

£30,400First Year

Profit From Rental Income

After 5 Years

£6,926

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£27,039

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,452	£7,564	£7,677	£7,869	£8,066	£38,628
Total Expenses	£5,898	£5,960	£6,012	£6,073	£6,135	£30,078
Profit Before Tax	£1,554	£1,604	£1,665	£1,796	£1,931	£8,550
Profit After Tax	£1,258	£1,299	£1,349	£1,455	£1,564	£6,926
Change In Property Value	£2,940	£5,552	£6,390	£6,773	£5,384	£27,039
Net Return	£4,198	£6,851	£7,738	£8,228	£6,948	£33,964
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	25%	27%	23%	112%

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