Flat L1 1 bed 0 baths

Hurst Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£7,120

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£32,199

↗ 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	£7,897	£7,957	£8,023	£8,092	£8,164	£40,132
Profit Before Tax	£1,475	£1,556	£1,727	£1,903	£2,130	£8,791
Profit After Tax	£1,195	£1,260	£1,399	£1,541	£1,725	£7,120
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£4,945	£5,123	£8,693	£9,935	£10,623	£39,319
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
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