Flat L1 2 beds 1 bath

Madison Square, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£13,197

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

109%

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	£13,080	£13,276	£13,608	£13,948	£14,367	£68,279
Total Expenses	£10,251	£10,317	£10,393	£10,471	£10,555	£51,987
Profit Before Tax	£2,829	£2,959	£3,215	£3,478	£3,811	£16,293
Profit After Tax	£2,291	£2,397	£2,604	£2,817	£3,087	£13,197
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£7,541	£7,805	£12,815	£14,569	£15,545	£58,275
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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