Flat L1 2 beds 1 bath

Henry Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£11,973

↗ 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	£12,336	£12,521	£12,834	£13,155	£13,550	£64,396
Total Expenses	£9,780	£9,844	£9,919	£9,995	£10,077	£49,615
Profit Before Tax	£2,556	£2,677	£2,915	£3,160	£3,473	£14,781
Profit After Tax	£2,070	£2,168	£2,361	£2,560	£2,813	£11,973
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£7,020	£7,267	£11,989	£13,640	£14,558	£54,475
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