Flat L1 2 beds 2 baths

David Lewis Street, Liverpoolliverpool L1

North West, England · L1

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£23,970

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 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	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£14,266	£14,341	£14,433	£14,528	£14,633	£72,200
Profit Before Tax	£5,235	£5,452	£5,854	£6,267	£6,786	£29,593
Profit After Tax	£4,240	£4,416	£4,742	£5,076	£5,496	£23,970
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£12,040	£12,450	£19,913	£22,536	£24,004	£90,943
Return From Rental Income (%)	5%	6%	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