Flat L2 1 bed 1 bath

Tithebarn Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£12,145

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£41,201

↗ 26%After 5 Years

Return On Investment

109%

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	£12,168	£12,351	£12,659	£12,976	£13,365	£63,519
Total Expenses	£9,563	£9,627	£9,701	£9,776	£9,858	£48,525
Profit Before Tax	£2,605	£2,723	£2,958	£3,199	£3,507	£14,993
Profit After Tax	£2,110	£2,206	£2,396	£2,591	£2,841	£12,145
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£6,909	£7,148	£11,729	£13,333	£14,227	£53,346
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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