Flat L1 1 bed 1 bath

Benson Street, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£4,005

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,920	£8,039	£8,240	£8,446	£8,699	£41,343
Total Expenses	£7,156	£7,214	£7,277	£7,342	£7,410	£36,399
Profit Before Tax	£764	£825	£963	£1,104	£1,289	£4,945
Profit After Tax	£619	£668	£780	£894	£1,044	£4,005
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£3,919	£4,067	£7,198	£8,281	£8,875	£32,340
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	95%

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