Flat L1 1 bed 1 bath

Parr Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£39,385First Year

Profit From Rental Income

After 5 Years

£7,377

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£32,958

↗ 26%After 5 Years

Return On Investment

102%

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	£9,564	£9,707	£9,950	£10,199	£10,505	£49,925
Total Expenses	£8,033	£8,093	£8,160	£8,229	£8,302	£40,818
Profit Before Tax	£1,531	£1,614	£1,790	£1,970	£2,202	£9,107
Profit After Tax	£1,240	£1,308	£1,450	£1,596	£1,784	£7,377
Change In Property Value	£3,839	£3,954	£7,466	£8,592	£9,108	£32,958
Net Return	£5,079	£5,261	£8,916	£10,188	£10,892	£40,336
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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