Flat L1 0 beds 0 baths

Hurst Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£4,014

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£25,759

↗ 26%After 5 Years

Return On Investment

96%

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	£7,500	£7,612	£7,803	£7,998	£8,238	£39,151
Total Expenses	£6,718	£6,775	£6,837	£6,900	£6,967	£34,196
Profit Before Tax	£783	£838	£966	£1,098	£1,271	£4,955
Profit After Tax	£634	£679	£783	£889	£1,030	£4,014
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£3,634	£3,769	£6,617	£7,605	£8,148	£29,773
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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