Flat L1 2 beds 2 baths

Shaws Alley, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£10,748

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£39,926

↗ 26%After 5 Years

Return On Investment

107%

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	£11,592	£11,766	£12,060	£12,362	£12,732	£60,512
Total Expenses	£9,309	£9,372	£9,445	£9,519	£9,598	£47,243
Profit Before Tax	£2,283	£2,394	£2,615	£2,843	£3,134	£13,269
Profit After Tax	£1,849	£1,939	£2,119	£2,303	£2,539	£10,748
Change In Property Value	£4,650	£4,790	£9,044	£10,409	£11,034	£39,926
Net Return	£6,499	£6,728	£11,163	£12,712	£13,572	£50,674
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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