Flat L1 1 bed 1 bath

Parr Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£39,385First Year

Profit From Rental Income

After 5 Years

£6,053

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£32,958

↗ 26%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,216	£9,354	£9,588	£9,828	£10,123	£48,109
Total Expenses	£7,998	£8,058	£8,124	£8,192	£8,264	£40,636
Profit Before Tax	£1,218	£1,296	£1,464	£1,636	£1,858	£7,473
Profit After Tax	£987	£1,050	£1,186	£1,325	£1,505	£6,053
Change In Property Value	£3,839	£3,954	£7,466	£8,592	£9,108	£32,958
Net Return	£4,825	£5,004	£8,652	£9,917	£10,613	£39,011
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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