Flat L8 2 beds 2 baths

Parliament Street, Liverpool L8

North West, England · L8

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£25,758

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£64,837

↗ 28%After 5 Years

Return On Investment

127%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,160	£17,417	£17,679	£18,121	£18,574	£88,950
Total Expenses	£11,277	£11,353	£11,420	£11,506	£11,594	£57,150
Profit Before Tax	£5,883	£6,065	£6,259	£6,615	£6,980	£31,800
Profit After Tax	£4,765	£4,912	£5,070	£5,358	£5,654	£25,758
Change In Property Value	£7,050	£13,313	£15,322	£16,241	£12,912	£64,837
Net Return	£11,815	£18,225	£20,391	£21,599	£18,565	£90,596
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	17%	25%	29%	30%	26%	127%

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