Flat L1 0 beds 1 bath

Bold Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£2,698

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£23,183

↗ 26%After 5 Years

Return On Investment

92%

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	£6,732	£6,833	£7,004	£7,179	£7,394	£35,142
Total Expenses	£6,244	£6,300	£6,360	£6,421	£6,486	£31,811
Profit Before Tax	£488	£533	£644	£757	£909	£3,331
Profit After Tax	£395	£432	£521	£614	£736	£2,698
Change In Property Value	£2,700	£2,781	£5,251	£6,044	£6,407	£23,183
Net Return	£3,095	£3,213	£5,773	£6,657	£7,143	£25,881
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	11%	21%	24%	26%	92%

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