Flat L1 2 beds 2 baths

Hurst Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£57,999First Year

Profit From Rental Income

After 5 Years

£8,960

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 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	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£10,798	£10,863	£10,938	£11,015	£11,098	£54,712
Profit Before Tax	£1,802	£1,926	£2,171	£2,422	£2,742	£11,062
Profit After Tax	£1,459	£1,560	£1,758	£1,962	£2,221	£8,960
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£7,159	£7,431	£12,845	£14,721	£15,746	£57,902
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
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