Flat L1 2 beds 0 baths

Greenland Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£11,497

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

108%

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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£9,548	£9,612	£9,685	£9,760	£9,842	£48,447
Profit Before Tax	£2,452	£2,568	£2,799	£3,036	£3,339	£14,194
Profit After Tax	£1,986	£2,080	£2,267	£2,459	£2,705	£11,497
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,786	£7,024	£11,603	£13,204	£14,094	£52,711
Return From Rental Income (%)	4%	4%	5%	5%	6%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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