Flat L1 2 beds 1 bath

Hurst Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£11,370

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£10,203	£10,268	£10,343	£10,420	£10,503	£51,736
Profit Before Tax	£2,397	£2,521	£2,766	£3,017	£3,337	£14,037
Profit After Tax	£1,941	£2,042	£2,240	£2,444	£2,703	£11,370
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£7,191	£7,449	£12,451	£14,196	£15,160	£56,448
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	27%	28%	106%

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