Flat L8 2 beds 2 baths

Parliament Street, Liverpool L8

North West, England · L8

Initial Investment

First Year

£69,400First Year

Profit From Rental Income

After 5 Years

£20,572

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£58,730

↗ 26%After 5 Years

Return On Investment

114%

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	£17,256	£17,515	£17,953	£18,402	£18,954	£90,079
Total Expenses	£12,772	£12,843	£12,930	£13,019	£13,117	£64,681
Profit Before Tax	£4,485	£4,671	£5,023	£5,383	£5,837	£25,398
Profit After Tax	£3,632	£3,784	£4,068	£4,360	£4,728	£20,572
Change In Property Value	£6,840	£7,045	£13,304	£15,311	£16,230	£58,730
Net Return	£10,472	£10,829	£17,372	£19,671	£20,958	£79,303
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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