Flat L1 3 beds 2 baths

21 Colquitt Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£163,150First Year

Profit From Rental Income

After 5 Years

£48,083

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£128,537

↗ 26%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,928	£36,467	£37,379	£38,313	£39,462	£187,549
Total Expenses	£25,391	£25,491	£25,625	£25,762	£25,920	£128,187
Profit Before Tax	£10,537	£10,976	£11,754	£12,551	£13,543	£59,362
Profit After Tax	£8,535	£8,891	£9,521	£10,166	£10,970	£48,083
Change In Property Value	£14,970	£15,419	£29,116	£33,510	£35,521	£128,537
Net Return	£23,505	£24,310	£38,637	£43,677	£46,491	£176,620
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	28%	108%

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