Flat L1 2 beds 2 baths

Cornhill, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£55,600First Year

Profit From Rental Income

After 5 Years

£14,081

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£46,881

↗ 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	£13,608	£13,812	£14,157	£14,511	£14,947	£71,036
Total Expenses	£10,582	£10,648	£10,726	£10,805	£10,891	£53,651
Profit Before Tax	£3,026	£3,164	£3,432	£3,707	£4,056	£17,385
Profit After Tax	£2,451	£2,563	£2,780	£3,002	£3,285	£14,081
Change In Property Value	£5,460	£5,624	£10,620	£12,222	£12,956	£46,881
Net Return	£7,911	£8,187	£13,399	£15,225	£16,241	£60,963
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