Flat L1 2 beds 1 bath

Duke Street, Ropewalks, Liverpool. L1

North West, England · L1

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£15,262

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

111%

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	£14,256	£14,470	£14,832	£15,202	£15,658	£74,418
Total Expenses	£10,964	£11,031	£11,110	£11,191	£11,280	£55,576
Profit Before Tax	£3,292	£3,439	£3,721	£4,011	£4,379	£18,842
Profit After Tax	£2,667	£2,785	£3,014	£3,249	£3,547	£15,262
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£8,367	£8,656	£14,101	£16,008	£17,072	£64,204
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	111%

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