Flat L5 1 bed 1 bath

Conway Street, Liverpool, Merseyside L5

North West, England · L5

Initial Investment

First Year

£23,500First Year

Profit From Rental Income

After 5 Years

£3,302

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£20,693

↗ 28%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,700	£5,785	£5,872	£6,019	£6,170	£29,546
Total Expenses	£4,983	£5,042	£5,091	£5,148	£5,206	£25,470
Profit Before Tax	£717	£744	£781	£871	£964	£4,077
Profit After Tax	£581	£602	£633	£706	£781	£3,302
Change In Property Value	£2,250	£4,249	£4,890	£5,183	£4,121	£20,693
Net Return	£2,831	£4,851	£5,522	£5,889	£4,902	£23,995
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	23%	25%	21%	102%

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