Flat L1 1 bed 1 bath

Wood Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£6,838

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£34,774

↗ 26%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,720	£9,866	£10,112	£10,365	£10,676	£50,740
Total Expenses	£8,328	£8,389	£8,456	£8,525	£8,599	£42,298
Profit Before Tax	£1,392	£1,477	£1,656	£1,840	£2,077	£8,442
Profit After Tax	£1,127	£1,196	£1,341	£1,490	£1,682	£6,838
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£5,177	£5,368	£9,219	£10,556	£11,292	£41,612
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%

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