Flat L1 1 bed 1 bath

Hurst Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£38,200First Year

Profit From Rental Income

After 5 Years

£6,870

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£31,941

↗ 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	£9,264	£9,403	£9,638	£9,879	£10,175	£48,359
Total Expenses	£7,846	£7,906	£7,972	£8,040	£8,113	£39,878
Profit Before Tax	£1,418	£1,497	£1,666	£1,839	£2,063	£8,482
Profit After Tax	£1,148	£1,213	£1,349	£1,489	£1,671	£6,870
Change In Property Value	£3,720	£3,832	£7,235	£8,327	£8,827	£31,941
Net Return	£4,868	£5,044	£8,584	£9,816	£10,498	£38,811
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	22%	26%	27%	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