Flat L1 1 bed 1 bath

Argyle Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£10,885

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£39,926

↗ 26%After 5 Years

Return On Investment

107%

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	£11,628	£11,802	£12,097	£12,400	£12,772	£60,700
Total Expenses	£9,312	£9,376	£9,448	£9,522	£9,602	£47,261
Profit Before Tax	£2,316	£2,427	£2,649	£2,877	£3,170	£13,438
Profit After Tax	£1,876	£1,966	£2,146	£2,331	£2,567	£10,885
Change In Property Value	£4,650	£4,790	£9,044	£10,409	£11,034	£39,926
Net Return	£6,526	£6,755	£11,190	£12,740	£13,601	£50,811
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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