Flat L1 2 beds 1 bath

Hurst Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£5,890

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

95%

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	£11,160	£11,327	£11,611	£11,901	£12,258	£58,257
Total Expenses	£10,059	£10,122	£10,193	£10,266	£10,344	£50,985
Profit Before Tax	£1,101	£1,206	£1,417	£1,635	£1,913	£7,272
Profit After Tax	£892	£976	£1,148	£1,324	£1,550	£5,890
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£6,142	£6,384	£11,359	£13,076	£14,007	£50,968
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%

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