Flat L1 1 bed 1 bath

Cornhill, Liverpool L1

North West, England · L1

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£8,254

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£34,774

↗ 26%After 5 Years

Return On Investment

104%

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	£10,092	£10,243	£10,499	£10,762	£11,085	£52,682
Total Expenses	£8,365	£8,426	£8,495	£8,565	£8,640	£42,492
Profit Before Tax	£1,727	£1,817	£2,004	£2,197	£2,445	£10,190
Profit After Tax	£1,399	£1,472	£1,624	£1,779	£1,980	£8,254
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£5,449	£5,643	£9,501	£10,845	£11,590	£43,028
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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