Flat L1 1 bed 1 bath

Greenland Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£7,971

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,440	£10,597	£10,862	£11,133	£11,467	£54,498
Total Expenses	£8,797	£8,859	£8,928	£8,999	£9,075	£44,657
Profit Before Tax	£1,643	£1,738	£1,934	£2,134	£2,392	£9,841
Profit After Tax	£1,331	£1,408	£1,566	£1,729	£1,938	£7,971
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£5,681	£5,888	£10,027	£11,466	£12,259	£45,321
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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