Flat L1 1 bed 1 bath

Victoria Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£38,485First Year

Profit From Rental Income

After 5 Years

£6,991

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£32,186

↗ 26%After 5 Years

Return On Investment

102%

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	£9,336	£9,476	£9,713	£9,956	£10,254	£48,735
Total Expenses	£7,891	£7,951	£8,018	£8,086	£8,158	£40,104
Profit Before Tax	£1,445	£1,525	£1,695	£1,870	£2,096	£8,631
Profit After Tax	£1,170	£1,235	£1,373	£1,515	£1,698	£6,991
Change In Property Value	£3,749	£3,861	£7,291	£8,391	£8,894	£32,186
Net Return	£4,919	£5,096	£8,664	£9,906	£10,592	£39,177
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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