Flat L6 2 beds 1 bath

Gilmartin Grove, Liverpool L6

North West, England · L6

Initial Investment

First Year

£32,499First Year

Profit From Rental Income

After 5 Years

£13,485

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£27,047

↗ 26%After 5 Years

Return On Investment

125%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£7,186	£7,247	£7,316	£7,386	£7,462	£36,597
Profit Before Tax	£3,014	£3,106	£3,296	£3,491	£3,742	£16,648
Profit After Tax	£2,441	£2,516	£2,670	£2,828	£3,031	£13,485
Change In Property Value	£3,150	£3,244	£6,127	£7,051	£7,474	£27,047
Net Return	£5,591	£5,760	£8,796	£9,879	£10,505	£40,532
Return From Rental Income (%)	8%	8%	8%	9%	9%	41%
Total Net Return (%)	17%	18%	27%	30%	32%	125%

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