Flat L1 3 beds 3 baths

Greenland Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£34,032

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£96,596

↗ 26%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,000	£27,405	£28,090	£28,792	£29,656	£140,944
Total Expenses	£19,578	£19,665	£19,776	£19,890	£20,019	£98,928
Profit Before Tax	£7,422	£7,740	£8,314	£8,902	£9,637	£42,015
Profit After Tax	£6,012	£6,270	£6,734	£7,211	£7,806	£34,032
Change In Property Value	£11,250	£11,588	£21,881	£25,183	£26,694	£96,596
Net Return	£17,262	£17,857	£28,615	£32,394	£34,500	£130,628
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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