Flat L8 1 bed 1 bath

96 Moses Street, Liverpool L8

North West, England · L8

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£2,972

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£23,183

↗ 26%After 5 Years

Return On Investment

93%

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	£6,804	£6,906	£7,079	£7,256	£7,473	£35,518
Total Expenses	£6,251	£6,307	£6,368	£6,429	£6,494	£31,849
Profit Before Tax	£553	£599	£711	£827	£980	£3,669
Profit After Tax	£448	£485	£576	£669	£794	£2,972
Change In Property Value	£2,700	£2,781	£5,251	£6,044	£6,407	£23,183
Net Return	£3,148	£3,266	£5,827	£6,713	£7,200	£26,155
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	93%

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