Flat L1 1 bed 1 bath

Victoria House, Liverpool L1

North West, England · L1

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£4,535

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£27,047

↗ 26%After 5 Years

Return On Investment

97%

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	£7,848	£7,966	£8,165	£8,369	£8,620	£40,968
Total Expenses	£6,951	£7,008	£7,071	£7,136	£7,203	£35,369
Profit Before Tax	£897	£957	£1,094	£1,233	£1,417	£5,598
Profit After Tax	£727	£775	£886	£999	£1,148	£4,535
Change In Property Value	£3,150	£3,245	£6,127	£7,051	£7,474	£27,047
Net Return	£3,877	£4,020	£7,012	£8,050	£8,622	£31,581
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	97%

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