Flat L1 2 beds 2 baths

Cornhill, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£55,600First Year

Profit From Rental Income

After 5 Years

£14,264

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£46,881

↗ 26%After 5 Years

Return On Investment

110%

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	£13,656	£13,861	£14,207	£14,563	£14,999	£71,286
Total Expenses	£10,586	£10,653	£10,731	£10,810	£10,896	£53,676
Profit Before Tax	£3,070	£3,208	£3,477	£3,753	£4,103	£17,610
Profit After Tax	£2,486	£2,598	£2,816	£3,040	£3,324	£14,264
Change In Property Value	£5,460	£5,624	£10,620	£12,222	£12,956	£46,881
Net Return	£7,946	£8,222	£13,436	£15,262	£16,279	£61,145
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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