Flat L1 2 beds 1 bath

Colquitt Street, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£4,572

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£29,623

↗ 26%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,280	£8,404	£8,614	£8,830	£9,095	£43,223
Total Expenses	£7,391	£7,449	£7,513	£7,578	£7,648	£37,579
Profit Before Tax	£889	£955	£1,101	£1,251	£1,447	£5,644
Profit After Tax	£720	£774	£892	£1,014	£1,172	£4,572
Change In Property Value	£3,450	£3,554	£6,710	£7,723	£8,186	£29,623
Net Return	£4,170	£4,327	£7,602	£8,736	£9,358	£34,194
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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