Flat L1 1 bed 1 bath

Hurst Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£38,200First Year

Profit From Rental Income

After 5 Years

£7,007

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£31,941

↗ 26%After 5 Years

Return On Investment

102%

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	£9,300	£9,439	£9,675	£9,917	£10,215	£48,547
Total Expenses	£7,850	£7,910	£7,976	£8,044	£8,117	£39,896
Profit Before Tax	£1,450	£1,530	£1,699	£1,873	£2,098	£8,651
Profit After Tax	£1,175	£1,239	£1,376	£1,517	£1,700	£7,007
Change In Property Value	£3,720	£3,832	£7,235	£8,327	£8,827	£31,941
Net Return	£4,895	£5,071	£8,612	£9,844	£10,526	£38,948
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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