Flat L5 0 beds 0 baths

Blackstone Street, Liverpool L5

North West, England · L5

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£164,122

↗ 43%After 5 Years

Change In Property Value

After 5 Years

£303,493

↗ 28%After 5 Years

Return On Investment

122%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£83,604	£84,858	£86,131	£88,284	£90,491	£433,369
Total Expenses	£45,753	£45,928	£46,097	£46,354	£46,617	£230,749
Profit Before Tax	£37,851	£38,930	£40,034	£41,930	£43,874	£202,620
Profit After Tax	£30,659	£31,533	£32,428	£33,964	£35,538	£164,122
Change In Property Value	£33,000	£62,315	£71,719	£76,022	£60,438	£303,493
Net Return	£63,659	£93,848	£104,147	£109,986	£95,976	£467,616
Return From Rental Income (%)	8%	8%	8%	9%	9%	43%
Total Net Return (%)	17%	25%	27%	29%	25%	122%

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