Flat L1 2 beds 2 baths

Hurst Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£50,200First Year

Profit From Rental Income

After 5 Years

£10,124

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£42,245

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,808	£11,985	£12,285	£12,592	£12,970	£61,639
Total Expenses	£9,688	£9,751	£9,824	£9,899	£9,979	£49,141
Profit Before Tax	£2,121	£2,234	£2,461	£2,693	£2,990	£12,499
Profit After Tax	£1,718	£1,809	£1,993	£2,181	£2,422	£10,124
Change In Property Value	£4,920	£5,068	£9,569	£11,013	£11,674	£42,245
Net Return	£6,638	£6,877	£11,562	£13,195	£14,097	£52,368
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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