Flat L6 2 beds 2 baths

Moss Street, Liverpool L6

North West, England · L6

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£7,888

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£34,774

↗ 26%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,146	£10,400	£10,660	£10,979	£52,180
Total Expenses	£8,356	£8,417	£8,485	£8,555	£8,630	£42,442
Profit Before Tax	£1,640	£1,729	£1,915	£2,105	£2,350	£9,739
Profit After Tax	£1,329	£1,401	£1,551	£1,705	£1,903	£7,888
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£5,379	£5,572	£9,428	£10,771	£11,513	£42,663
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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