Flat L1 2 beds 1 bath

421 Sosa Square, Argyle Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£19,869

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£64,397

↗ 26%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£13,719	£13,792	£13,880	£13,971	£14,071	£69,433
Profit Before Tax	£4,281	£4,478	£4,846	£5,224	£5,699	£24,529
Profit After Tax	£3,468	£3,627	£3,926	£4,231	£4,617	£19,869
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£10,968	£11,352	£18,513	£21,020	£22,413	£84,266
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	111%

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