Flat L1 2 beds 1 bath

Colquitt Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£15,691

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£50,230

↗ 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	£14,580	£14,799	£15,169	£15,548	£16,014	£76,110
Total Expenses	£11,195	£11,262	£11,342	£11,424	£11,514	£56,737
Profit Before Tax	£3,385	£3,536	£3,826	£4,124	£4,501	£19,372
Profit After Tax	£2,742	£2,864	£3,099	£3,340	£3,646	£15,691
Change In Property Value	£5,850	£6,026	£11,378	£13,095	£13,881	£50,230
Net Return	£8,592	£8,890	£14,477	£16,435	£17,527	£65,921
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