Flat L1 1 bed 1 bath

Crosshall Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£23,500First Year

Profit From Rental Income

After 5 Years

£907

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£19,319

↗ 26%After 5 Years

Return On Investment

86%

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	£5,628	£5,712	£5,855	£6,002	£6,182	£29,379
Total Expenses	£5,538	£5,593	£5,650	£5,709	£5,769	£28,259
Profit Before Tax	£90	£120	£205	£293	£412	£1,120
Profit After Tax	£73	£97	£166	£237	£334	£907
Change In Property Value	£2,250	£2,318	£4,376	£5,037	£5,339	£19,319
Net Return	£2,323	£2,414	£4,542	£5,274	£5,673	£20,226
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	19%	22%	24%	86%

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