Flat L1 1 bed 1 bath

Stanley Street, Liverpool City Centre L1

North West, England · L1

Initial Investment

First Year

£39,700First Year

Profit From Rental Income

After 5 Years

£7,619

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£33,229

↗ 26%After 5 Years

Return On Investment

103%

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	£9,672	£9,817	£10,063	£10,314	£10,623	£50,489
Total Expenses	£8,085	£8,146	£8,213	£8,282	£8,356	£41,083
Profit Before Tax	£1,587	£1,671	£1,849	£2,032	£2,268	£9,407
Profit After Tax	£1,285	£1,354	£1,498	£1,646	£1,837	£7,619
Change In Property Value	£3,870	£3,986	£7,527	£8,663	£9,183	£33,229
Net Return	£5,155	£5,340	£9,025	£10,309	£11,020	£40,848
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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