Flat L1 2 beds 1 bath

Colquitt Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£13,637

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£50,230

↗ 26%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,040	£14,251	£14,607	£14,972	£15,421	£73,291
Total Expenses	£11,141	£11,208	£11,286	£11,367	£11,454	£56,455
Profit Before Tax	£2,899	£3,043	£3,321	£3,605	£3,967	£16,835
Profit After Tax	£2,348	£2,465	£2,690	£2,920	£3,213	£13,637
Change In Property Value	£5,850	£6,026	£11,378	£13,095	£13,881	£50,230
Net Return	£8,198	£8,490	£14,068	£16,016	£17,094	£63,866
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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