Flat L7 0 beds 0 baths

Rawlins Street, Fairfield, Liverpool L7

North West, England · L7

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£14,203

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£11,375	£11,443	£11,522	£11,603	£11,692	£57,635
Profit Before Tax	£3,025	£3,173	£3,459	£3,753	£4,124	£17,535
Profit After Tax	£2,450	£2,570	£2,802	£3,040	£3,341	£14,203
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£8,450	£8,750	£14,472	£16,471	£17,578	£65,721
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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