Flat L6 1 bed 1 bath

88, Low Hill, Liverpool, Merseyside L6

North West, England · L6

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£1,172

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£21,895

↗ 26%After 5 Years

Return On Investment

87%

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	£6,120	£6,212	£6,367	£6,526	£6,722	£31,947
Total Expenses	£5,984	£6,040	£6,098	£6,158	£6,220	£30,500
Profit Before Tax	£136	£172	£269	£368	£502	£1,447
Profit After Tax	£110	£140	£218	£298	£407	£1,172
Change In Property Value	£2,550	£2,627	£4,960	£5,708	£6,051	£21,895
Net Return	£2,660	£2,766	£5,178	£6,007	£6,457	£23,067
Return From Rental Income (%)	0%	1%	1%	1%	2%	4%
Total Net Return (%)	10%	10%	20%	23%	24%	87%

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