Flat L1 1 bed 1 bath

Cornhill, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£9,478

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

105%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,836	£10,999	£11,274	£11,555	£11,902	£56,565
Total Expenses	£8,836	£8,899	£8,969	£9,041	£9,119	£44,864
Profit Before Tax	£2,000	£2,100	£2,304	£2,514	£2,783	£11,701
Profit After Tax	£1,620	£1,701	£1,866	£2,036	£2,255	£9,478
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£5,970	£6,181	£10,327	£11,774	£12,576	£46,828
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change