Flat L1 0 beds 0 baths

Nelson Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£263,250First Year

Profit From Rental Income

After 5 Years

£88,710

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£202,207

↗ 26%After 5 Years

Return On Investment

111%

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	£58,680	£59,560	£61,049	£62,575	£64,453	£306,318
Total Expenses	£39,013	£39,147	£39,339	£39,535	£39,766	£196,799
Profit Before Tax	£19,667	£20,413	£21,710	£23,040	£24,687	£109,518
Profit After Tax	£15,930	£16,535	£17,585	£18,663	£19,997	£88,710
Change In Property Value	£23,550	£24,257	£45,804	£52,717	£55,880	£202,207
Net Return	£39,480	£40,791	£63,390	£71,379	£75,876	£290,917
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	15%	15%	24%	27%	29%	111%

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