Flat L1 1 bed 1 bath

Greenland Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£39,700First Year

Profit From Rental Income

After 5 Years

£7,528

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£33,229

↗ 26%After 5 Years

Return On Investment

103%

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	£9,648	£9,793	£10,038	£10,288	£10,597	£50,364
Total Expenses	£8,083	£8,143	£8,211	£8,280	£8,353	£41,070
Profit Before Tax	£1,565	£1,649	£1,827	£2,009	£2,244	£9,294
Profit After Tax	£1,268	£1,336	£1,480	£1,627	£1,818	£7,528
Change In Property Value	£3,870	£3,986	£7,527	£8,663	£9,183	£33,229
Net Return	£5,138	£5,322	£9,007	£10,290	£11,000	£40,757
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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