Flat L1 2 beds 2 baths

Colquitt Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£13,992

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

110%

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	£13,500	£13,703	£14,045	£14,396	£14,828	£70,472
Total Expenses	£10,492	£10,558	£10,635	£10,714	£10,800	£53,198
Profit Before Tax	£3,009	£3,145	£3,410	£3,682	£4,028	£17,274
Profit After Tax	£2,437	£2,547	£2,762	£2,983	£3,263	£13,992
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£7,837	£8,109	£13,265	£15,071	£16,076	£60,358
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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