Flat L1 1 bed 1 bath

David Lewis Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£19,410

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£57,957

↗ 26%After 5 Years

Return On Investment

113%

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	£16,824	£17,076	£17,503	£17,941	£18,479	£87,824
Total Expenses	£12,609	£12,681	£12,766	£12,854	£12,950	£63,860
Profit Before Tax	£4,215	£4,396	£4,737	£5,087	£5,529	£23,964
Profit After Tax	£3,414	£3,561	£3,837	£4,121	£4,478	£19,410
Change In Property Value	£6,750	£6,953	£13,129	£15,110	£16,016	£57,957
Net Return	£10,164	£10,513	£16,966	£19,230	£20,495	£77,368
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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