Flat L1 1 bed 1 bath

Cornhill, Liverpool L1

North West, England · L1

Initial Investment

First Year

£42,998First Year

Profit From Rental Income

After 5 Years

£7,405

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£36,061

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,487	£10,749	£11,072	£52,619
Total Expenses	£8,562	£8,623	£8,692	£8,762	£8,837	£43,477
Profit Before Tax	£1,518	£1,608	£1,795	£1,987	£2,235	£9,142
Profit After Tax	£1,229	£1,302	£1,454	£1,610	£1,810	£7,405
Change In Property Value	£4,200	£4,326	£8,169	£9,401	£9,965	£36,061
Net Return	£5,429	£5,628	£9,623	£11,011	£11,776	£43,466
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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