Flat L13 1 bed 1 bath

Gorse Hey Court, Liverpool L13

L13

Initial Investment

First Year

£56,200First Year

Profit From Rental Income

After 5 Years

£4,665

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£22,839

↗ 20%After 5 Years

Return On Investment

49%

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	£8,280	£8,446	£8,657	£8,873	£9,095	£43,350
Total Expenses	£7,391	£7,453	£7,517	£7,583	£7,648	£37,591
Profit Before Tax	£889	£992	£1,139	£1,290	£1,447	£5,759
Profit After Tax	£720	£804	£923	£1,045	£1,172	£4,665
Change In Property Value	£2,300	£2,346	£4,786	£6,222	£7,186	£22,839
Net Return	£3,020	£3,150	£5,709	£7,267	£8,358	£27,504
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	5%	6%	10%	13%	15%	49%

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