Flat L6 2 beds 1 bath

Gilmartin Grove, Liverpool L6

North West, England · L6

Initial Investment

First Year

£32,499First Year

Profit From Rental Income

After 5 Years

£4,215

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£27,047

↗ 26%After 5 Years

Return On Investment

96%

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	£7,764	£7,880	£8,077	£8,279	£8,528	£40,529
Total Expenses	£6,942	£7,000	£7,063	£7,127	£7,194	£35,325
Profit Before Tax	£822	£881	£1,015	£1,153	£1,334	£5,204
Profit After Tax	£666	£713	£822	£934	£1,080	£4,215
Change In Property Value	£3,150	£3,244	£6,127	£7,051	£7,474	£27,047
Net Return	£3,816	£3,958	£6,949	£7,985	£8,555	£31,262
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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