Flat L1 1 bed 1 bath

Stanley Street, Liverpool City Centre L1

North West, England · L1

Initial Investment

First Year

£38,485First Year

Profit From Rental Income

After 5 Years

£7,128

↗ 19%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	£9,372	£9,513	£9,750	£9,994	£10,294	£48,923
Total Expenses	£7,895	£7,955	£8,021	£8,090	£8,162	£40,123
Profit Before Tax	£1,477	£1,558	£1,729	£1,905	£2,132	£8,801
Profit After Tax	£1,197	£1,262	£1,400	£1,543	£1,727	£7,128
Change In Property Value	£3,749	£3,861	£7,291	£8,391	£8,894	£32,186
Net Return	£4,945	£5,123	£8,691	£9,934	£10,621	£39,314
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
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