Flat L1 1 bed 1 bath

Strand Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£30,985First Year

Profit From Rental Income

After 5 Years

£4,022

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£25,746

↗ 26%After 5 Years

Return On Investment

96%

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	£7,500	£7,612	£7,803	£7,998	£8,238	£39,151
Total Expenses	£6,716	£6,773	£6,835	£6,898	£6,965	£34,186
Profit Before Tax	£784	£840	£968	£1,100	£1,273	£4,965
Profit After Tax	£635	£680	£784	£891	£1,031	£4,022
Change In Property Value	£2,999	£3,088	£5,832	£6,712	£7,115	£25,746
Net Return	£3,634	£3,769	£6,616	£7,603	£8,146	£29,768
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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