Flat L1 1 bed 1 bath

One Park West, Strand Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£11,505

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£41,201

↗ 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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£9,546	£9,610	£9,683	£9,759	£9,840	£48,438
Profit Before Tax	£2,454	£2,570	£2,801	£3,038	£3,341	£14,204
Profit After Tax	£1,988	£2,082	£2,269	£2,461	£2,706	£11,505
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£6,786	£7,024	£11,602	£13,202	£14,092	£52,707
Return From Rental Income (%)	4%	4%	5%	5%	6%	23%
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