Flat L5 2 beds 1 bath

Conway Street, Liverpool, Merseyside L5

North West, England · L5

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£3,109

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£23,183

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,840	£6,943	£7,116	£7,294	£7,513	£35,706
Total Expenses	£6,255	£6,311	£6,371	£6,433	£6,498	£31,868
Profit Before Tax	£585	£632	£745	£861	£1,015	£3,838
Profit After Tax	£474	£512	£603	£697	£822	£3,109
Change In Property Value	£2,700	£2,781	£5,251	£6,044	£6,407	£23,183
Net Return	£3,174	£3,293	£5,855	£6,741	£7,229	£26,292
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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