Flat L1 2 beds 2 baths

David Lewis Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£25,578

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£70,837

↗ 26%After 5 Years

Return On Investment

114%

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	£20,556	£20,864	£21,386	£21,921	£22,578	£107,305
Total Expenses	£14,966	£15,043	£15,138	£15,236	£15,344	£75,727
Profit Before Tax	£5,590	£5,821	£6,248	£6,685	£7,234	£31,578
Profit After Tax	£4,528	£4,715	£5,061	£5,415	£5,860	£25,578
Change In Property Value	£8,250	£8,498	£16,046	£18,468	£19,576	£70,837
Net Return	£12,778	£13,213	£21,107	£23,883	£25,435	£96,415
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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