Flat L1 0 beds 1 bath

Sir Thomas House, 5 Sir Thomas Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£14,077

↗ 56%After 5 Years

Change In Property Value

After 5 Years

£20,607

↗ 26%After 5 Years

Return On Investment

139%

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	£9,300	£9,439	£9,675	£9,917	£10,215	£48,547
Total Expenses	£6,104	£6,164	£6,231	£6,299	£6,371	£31,168
Profit Before Tax	£3,196	£3,276	£3,445	£3,619	£3,844	£17,379
Profit After Tax	£2,589	£2,653	£2,790	£2,931	£3,114	£14,077
Change In Property Value	£2,400	£2,472	£4,668	£5,372	£5,695	£20,607
Net Return	£4,989	£5,125	£7,458	£8,304	£8,808	£34,684
Return From Rental Income (%)	10%	11%	11%	12%	12%	56%
Total Net Return (%)	20%	21%	30%	33%	35%	139%

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