Flat L9 0 beds 0 baths

Warbreck Moor, Liverpool L9

North West, England · L9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£25,901

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£83,716

↗ 26%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,752	£23,093	£23,671	£24,262	£24,990	£118,769
Total Expenses	£17,170	£17,250	£17,350	£17,453	£17,569	£86,792
Profit Before Tax	£5,582	£5,844	£6,320	£6,809	£7,421	£31,977
Profit After Tax	£4,522	£4,733	£5,119	£5,515	£6,011	£25,901
Change In Property Value	£9,750	£10,043	£18,964	£21,825	£23,135	£83,716
Net Return	£14,272	£14,776	£24,083	£27,341	£29,146	£109,617
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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