Flat L4 1 bed 1 bath

Walton Lane, Liverpool L4

North West, England · L4

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£2,789

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£23,183

↗ 26%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,756	£6,857	£7,029	£7,204	£7,421	£35,267
Total Expenses	£6,246	£6,302	£6,363	£6,424	£6,488	£31,824
Profit Before Tax	£510	£555	£666	£780	£932	£3,443
Profit After Tax	£413	£449	£540	£632	£755	£2,789
Change In Property Value	£2,700	£2,781	£5,251	£6,044	£6,407	£23,183
Net Return	£3,113	£3,230	£5,791	£6,676	£7,162	£25,972
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	93%

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