Flat L2 1 bed 1 bath

Tithebarn Street, Liverpool L2

North West, England · L2

Initial Investment

First Year

£36,970First Year

Profit From Rental Income

After 5 Years

£6,981

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£30,885

↗ 26%After 5 Years

Return On Investment

102%

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	£9,120	£9,257	£9,488	£9,725	£10,017	£47,608
Total Expenses	£7,669	£7,729	£7,795	£7,862	£7,934	£38,989
Profit Before Tax	£1,451	£1,528	£1,693	£1,863	£2,083	£8,618
Profit After Tax	£1,175	£1,238	£1,372	£1,509	£1,687	£6,981
Change In Property Value	£3,597	£3,705	£6,996	£8,052	£8,535	£30,885
Net Return	£4,772	£4,943	£8,368	£9,561	£10,222	£37,866
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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