Flat L5 2 beds 1 bath

Conway Street, Liverpool L5

North West, England · L5

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£3,767

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£24,471

↗ 26%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,224	£7,332	£7,516	£7,704	£7,935	£37,710
Total Expenses	£6,492	£6,548	£6,610	£6,672	£6,738	£33,060
Profit Before Tax	£732	£784	£906	£1,031	£1,197	£4,650
Profit After Tax	£593	£635	£734	£835	£969	£3,767
Change In Property Value	£2,850	£2,936	£5,543	£6,380	£6,763	£24,471
Net Return	£3,443	£3,571	£6,277	£7,215	£7,732	£28,238
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	12%	21%	24%	26%	96%

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