Flat L5 2 beds 1 bath

Gem Street, Liverpool L5

North West, England · L5

Initial Investment

First Year

£30,400First Year

Profit From Rental Income

After 5 Years

£2,645

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£25,244

↗ 26%After 5 Years

Return On Investment

92%

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	£7,056	£7,162	£7,341	£7,524	£7,750	£36,833
Total Expenses	£6,594	£6,650	£6,711	£6,773	£6,839	£33,567
Profit Before Tax	£462	£512	£630	£751	£911	£3,266
Profit After Tax	£374	£414	£510	£608	£738	£2,645
Change In Property Value	£2,940	£3,028	£5,718	£6,581	£6,976	£25,244
Net Return	£3,314	£3,443	£6,228	£7,189	£7,714	£27,889
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	20%	24%	25%	92%

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