Flat L6 2 beds 1 bath

Gloucester Court, Liverpool L6

North West, England · L6

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£4,261

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£27,047

↗ 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	£7,776	£7,893	£8,090	£8,292	£8,541	£40,592
Total Expenses	£6,943	£7,001	£7,064	£7,128	£7,195	£35,332
Profit Before Tax	£833	£892	£1,026	£1,164	£1,346	£5,260
Profit After Tax	£674	£722	£831	£943	£1,090	£4,261
Change In Property Value	£3,150	£3,245	£6,127	£7,051	£7,474	£27,047
Net Return	£3,824	£3,967	£6,958	£7,994	£8,564	£31,307
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	21%	25%	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