Flat L1 1 bed 1 bath

David Lewis Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£10,273

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

106%

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	£11,256	£11,425	£11,710	£12,003	£12,363	£58,758
Total Expenses	£9,077	£9,140	£9,211	£9,284	£9,363	£46,075
Profit Before Tax	£2,179	£2,285	£2,499	£2,719	£3,000	£12,683
Profit After Tax	£1,765	£1,851	£2,024	£2,202	£2,430	£10,273
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£6,265	£6,486	£10,777	£12,275	£13,108	£48,911
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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