Flat L1 4 beds 1 bath

Rodney Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£261,500First Year

Profit From Rental Income

After 5 Years

£79,923

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£200,919

↗ 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	£56,160	£57,002	£58,427	£59,888	£61,685	£293,163
Total Expenses	£38,563	£38,693	£38,878	£39,068	£39,290	£194,492
Profit Before Tax	£17,598	£18,310	£19,549	£20,820	£22,394	£98,671
Profit After Tax	£14,254	£14,831	£15,835	£16,864	£18,139	£79,923
Change In Property Value	£23,400	£24,102	£45,513	£52,381	£55,524	£200,919
Net Return	£37,654	£38,933	£61,348	£69,245	£73,663	£280,843
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	15%	23%	26%	28%	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