Flat L1 1 bed 1 bath

Greenland Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£12,767

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

109%

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	£12,756	£12,947	£13,271	£13,603	£14,011	£66,588
Total Expenses	£10,020	£10,085	£10,161	£10,238	£10,321	£50,826
Profit Before Tax	£2,736	£2,862	£3,110	£3,365	£3,690	£15,762
Profit After Tax	£2,216	£2,318	£2,519	£2,726	£2,989	£12,767
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£7,316	£7,571	£12,439	£14,142	£15,090	£56,557
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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