Flat L1 0 beds 1 bath

Colquitt Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£24,700First Year

Profit From Rental Income

After 5 Years

£1,314

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£20,350

↗ 26%After 5 Years

Return On Investment

88%

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	£5,904	£5,993	£6,142	£6,296	£6,485	£30,820
Total Expenses	£5,725	£5,780	£5,838	£5,897	£5,958	£29,197
Profit Before Tax	£179	£213	£305	£399	£527	£1,623
Profit After Tax	£145	£173	£247	£323	£426	£1,314
Change In Property Value	£2,370	£2,441	£4,610	£5,305	£5,624	£20,350
Net Return	£2,515	£2,614	£4,857	£5,629	£6,050	£21,664
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	24%	88%

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