Flat L6 1 bed 1 bath

Low Hill, Liverpool L6

North West, England · L6

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£9,455

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£33,108

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,880	£9,013	£9,148	£9,377	£9,612	£46,030
Total Expenses	£6,749	£6,812	£6,867	£6,932	£6,998	£34,357
Profit Before Tax	£2,131	£2,201	£2,282	£2,446	£2,614	£11,673
Profit After Tax	£1,726	£1,783	£1,848	£1,981	£2,117	£9,455
Change In Property Value	£3,600	£6,798	£7,824	£8,293	£6,593	£33,108
Net Return	£5,326	£8,581	£9,672	£10,274	£8,710	£42,563
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	28%	24%	115%

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