Flat L8 1 bed 1 bath

Parliament Street, Liverpool L8

North West, England · L8

Initial Investment

First Year

£46,600First Year

Profit From Rental Income

After 5 Years

£9,358

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£39,153

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,100	£11,266	£11,548	£11,837	£12,192	£57,944
Total Expenses	£9,141	£9,203	£9,274	£9,347	£9,425	£46,391
Profit Before Tax	£1,959	£2,063	£2,274	£2,490	£2,767	£11,553
Profit After Tax	£1,587	£1,671	£1,842	£2,017	£2,241	£9,358
Change In Property Value	£4,560	£4,697	£8,869	£10,208	£10,820	£39,153
Net Return	£6,147	£6,368	£10,711	£12,224	£13,061	£48,511
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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