Flat L1 3 beds 0 baths

Hurst Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£21,475

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 26%After 5 Years

Return On Investment

114%

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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£13,322	£13,395	£13,484	£13,574	£13,675	£67,450
Profit Before Tax	£4,678	£4,875	£5,243	£5,621	£6,096	£26,513
Profit After Tax	£3,789	£3,949	£4,247	£4,553	£4,938	£21,475
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£10,989	£11,365	£18,251	£20,670	£22,022	£83,297
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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