Flat L6 1 bed 1 bath

Hands Off Liverpool Property Investment, Liverpool L6

North West, England · L6

Initial Investment

First Year

£23,485First Year

Profit From Rental Income

After 5 Years

£595

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£19,306

↗ 26%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,544	£5,627	£5,768	£5,912	£6,089	£28,940
Total Expenses	£5,528	£5,582	£5,639	£5,698	£5,758	£28,206
Profit Before Tax	£16	£45	£128	£214	£331	£735
Profit After Tax	£13	£36	£104	£174	£268	£595
Change In Property Value	£2,249	£2,316	£4,373	£5,033	£5,335	£19,306
Net Return	£2,261	£2,352	£4,477	£5,207	£5,604	£19,902
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	10%	10%	19%	22%	24%	85%

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