Flat L1 1 bed 1 bath

Gilbert Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£606

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£20,607

↗ 26%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,760	£5,846	£5,993	£6,142	£6,327	£30,068
Total Expenses	£5,750	£5,805	£5,862	£5,921	£5,982	£29,320
Profit Before Tax	£10	£42	£130	£221	£345	£748
Profit After Tax	£8	£34	£106	£179	£279	£606
Change In Property Value	£2,400	£2,472	£4,668	£5,372	£5,695	£20,607
Net Return	£2,408	£2,506	£4,774	£5,552	£5,974	£21,213
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	22%	24%	85%

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