Flat L8 2 beds 1 bath

Stanhope Street, Liverpool L8

North West, England · L8

Initial Investment

First Year

£25,900First Year

Profit From Rental Income

After 5 Years

£1,265

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£21,380

↗ 26%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,060	£6,151	£6,305	£6,462	£6,656	£31,634
Total Expenses	£5,899	£5,954	£6,012	£6,072	£6,134	£30,072
Profit Before Tax	£161	£197	£292	£390	£522	£1,562
Profit After Tax	£130	£159	£237	£316	£423	£1,265
Change In Property Value	£2,490	£2,565	£4,843	£5,574	£5,908	£21,380
Net Return	£2,620	£2,724	£5,080	£5,890	£6,331	£22,645
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	24%	87%

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