Flat L1 2 beds 1 bath

Henry Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£9,214

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£9,488	£9,551	£9,623	£9,697	£9,776	£48,134
Profit Before Tax	£1,912	£2,020	£2,237	£2,460	£2,746	£11,375
Profit After Tax	£1,549	£1,636	£1,812	£1,993	£2,224	£9,214
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,349	£6,580	£11,148	£12,738	£13,614	£50,428
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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