Flat L1 1 bed 1 bath

Wood Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£5,138

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,640	£8,770	£8,989	£9,214	£9,490	£45,102
Total Expenses	£7,625	£7,684	£7,749	£7,815	£7,885	£38,758
Profit Before Tax	£1,015	£1,086	£1,240	£1,398	£1,604	£6,344
Profit After Tax	£822	£879	£1,004	£1,133	£1,300	£5,138
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£4,422	£4,587	£8,006	£9,191	£9,842	£36,049
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	97%

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