Flat L1 1 bed 0 baths

Hurst Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£7,029

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£32,199

↗ 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	£9,348	£9,488	£9,725	£9,969	£10,268	£48,798
Total Expenses	£7,894	£7,954	£8,021	£8,089	£8,162	£40,120
Profit Before Tax	£1,454	£1,534	£1,705	£1,880	£2,106	£8,678
Profit After Tax	£1,178	£1,243	£1,381	£1,522	£1,706	£7,029
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£4,928	£5,105	£8,674	£9,917	£10,604	£39,228
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
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