Flat L1 1 bed 1 bath

Gilbert Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£1,519

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£20,607

↗ 26%After 5 Years

Return On Investment

89%

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	£6,000	£6,090	£6,242	£6,398	£6,590	£31,321
Total Expenses	£5,774	£5,829	£5,887	£5,947	£6,009	£29,445
Profit Before Tax	£226	£261	£355	£452	£582	£1,875
Profit After Tax	£183	£211	£288	£366	£471	£1,519
Change In Property Value	£2,400	£2,472	£4,668	£5,372	£5,695	£20,607
Net Return	£2,583	£2,683	£4,956	£5,738	£6,166	£22,126
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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