Flat L6 1 bed 1 bath

Apartment, 15 Gilmartin Grove, Liverpool, Merseyside L6

North West, England · L6

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£1,250

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£17,934

↗ 28%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,812	£4,884	£4,957	£5,081	£5,208	£24,943
Total Expenses	£4,573	£4,630	£4,678	£4,732	£4,788	£23,401
Profit Before Tax	£239	£254	£279	£349	£421	£1,543
Profit After Tax	£194	£206	£226	£283	£341	£1,250
Change In Property Value	£1,950	£3,682	£4,238	£4,492	£3,571	£17,934
Net Return	£2,144	£3,888	£4,464	£4,775	£3,912	£19,183
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	19%	22%	23%	19%	94%

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