Flat L7 2 beds 1 bath

Minster Court, Liverpool L7

North West, England · L7

Initial Investment

First Year

£36,550First Year

Profit From Rental Income

After 5 Years

£8,335

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£32,695

↗ 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	£8,532	£8,660	£8,790	£9,010	£9,235	£44,226
Total Expenses	£6,666	£6,729	£6,783	£6,847	£6,912	£33,936
Profit Before Tax	£1,866	£1,931	£2,007	£2,163	£2,323	£10,291
Profit After Tax	£1,512	£1,564	£1,626	£1,752	£1,882	£8,335
Change In Property Value	£3,555	£6,713	£7,726	£8,190	£6,511	£32,695
Net Return	£5,067	£8,277	£9,352	£9,942	£8,393	£41,030
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	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