Flat L1 2 beds 2 baths

Apartment 22, Hurst Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£60,699First Year

Profit From Rental Income

After 5 Years

£16,191

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£51,260

↗ 26%After 5 Years

Return On Investment

111%

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	£14,880	£15,103	£15,481	£15,868	£16,344	£77,676
Total Expenses	£11,383	£11,452	£11,532	£11,615	£11,705	£57,687
Profit Before Tax	£3,497	£3,652	£3,948	£4,253	£4,639	£19,988
Profit After Tax	£2,832	£2,958	£3,198	£3,445	£3,757	£16,191
Change In Property Value	£5,970	£6,149	£11,611	£13,364	£14,166	£51,260
Net Return	£8,802	£9,107	£14,810	£16,809	£17,923	£67,450
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	15%	24%	28%	30%	111%

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