Flat L8 1 bed 1 bath

Plaza Boulevard, Liverpool L8

North West, England · L8

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£429

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£18,031

↗ 26%After 5 Years

Return On Investment

84%

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	£5,292	£5,371	£5,506	£5,643	£5,813	£27,625
Total Expenses	£5,306	£5,360	£5,417	£5,474	£5,534	£27,092
Profit Before Tax	£-14	£11	£89	£169	£279	£533
Profit After Tax	£-14	£9	£72	£137	£226	£429
Change In Property Value	£2,100	£2,163	£4,084	£4,701	£4,983	£18,031
Net Return	£2,086	£2,172	£4,156	£4,838	£5,209	£18,460
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	9%	10%	19%	22%	24%	84%

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