Flat L1 1 bed 1 bath

Brick Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£12,110

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 26%After 5 Years

Return On Investment

108%

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	£12,372	£12,558	£12,872	£13,193	£13,589	£64,584
Total Expenses	£9,784	£9,848	£9,922	£9,999	£10,081	£49,633
Profit Before Tax	£2,588	£2,709	£2,949	£3,195	£3,508	£14,950
Profit After Tax	£2,097	£2,195	£2,389	£2,588	£2,842	£12,110
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£7,047	£7,293	£12,016	£13,668	£14,587	£54,612
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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