Flat L1 3 beds 3 baths

Colquitt Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£205,500First Year

Profit From Rental Income

After 5 Years

£68,872

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£159,705

↗ 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	£46,500	£47,197	£48,377	£49,587	£51,074	£242,736
Total Expenses	£31,249	£31,364	£31,525	£31,690	£31,881	£157,709
Profit Before Tax	£15,252	£15,833	£16,852	£17,897	£19,193	£85,027
Profit After Tax	£12,354	£12,825	£13,650	£14,496	£15,546	£68,872
Change In Property Value	£18,600	£19,158	£36,177	£41,636	£44,134	£159,705
Net Return	£30,954	£31,983	£49,827	£56,133	£59,681	£228,577
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	15%	16%	24%	27%	29%	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