Flat L7 3 beds 2 baths

Stowell Street, Liverpool, Merseyside L7

North West, England · L7

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£22,135

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 26%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,440	£19,732	£20,225	£20,731	£21,352	£101,479
Total Expenses	£14,656	£14,731	£14,824	£14,918	£15,023	£74,152
Profit Before Tax	£4,784	£5,000	£5,401	£5,812	£6,329	£27,327
Profit After Tax	£3,875	£4,050	£4,375	£4,708	£5,127	£22,135
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£11,975	£12,393	£20,129	£22,840	£24,347	£91,684
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	28%	29%	110%

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