Flat L1 3 beds 2 baths

Waterfront Apartment, Hurst Street L1

North West, England · L1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£22,746

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£64,397

↗ 26%After 5 Years

Return On Investment

115%

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	£18,756	£19,037	£19,513	£20,001	£20,601	£97,909
Total Expenses	£13,794	£13,868	£13,959	£14,052	£14,154	£69,828
Profit Before Tax	£4,962	£5,169	£5,554	£5,949	£6,447	£28,081
Profit After Tax	£4,019	£4,187	£4,499	£4,819	£5,222	£22,746
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£11,519	£11,912	£19,086	£21,608	£23,018	£87,143
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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