Flat L8 1 bed 1 bath

68 Falkner Street, Liverpool L8

North West, England · L8

Initial Investment

First Year

£39,400First Year

Profit From Rental Income

After 5 Years

£7,826

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£32,971

↗ 26%After 5 Years

Return On Investment

104%

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	£9,684	£9,829	£10,075	£10,327	£10,637	£50,552
Total Expenses	£8,047	£8,107	£8,175	£8,244	£8,318	£40,890
Profit Before Tax	£1,637	£1,722	£1,900	£2,083	£2,319	£9,661
Profit After Tax	£1,326	£1,395	£1,539	£1,687	£1,878	£7,826
Change In Property Value	£3,840	£3,955	£7,469	£8,596	£9,112	£32,971
Net Return	£5,166	£5,350	£9,008	£10,283	£10,990	£40,797
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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