Flat L1 1 bed 1 bath

One Park West, Strand Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£6,710

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£41,201

↗ 26%After 5 Years

Return On Investment

98%

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	£10,740	£10,901	£11,174	£11,453	£11,797	£56,064
Total Expenses	£9,420	£9,482	£9,552	£9,624	£9,701	£47,780
Profit Before Tax	£1,320	£1,419	£1,621	£1,829	£2,095	£8,284
Profit After Tax	£1,069	£1,149	£1,313	£1,481	£1,697	£6,710
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£5,868	£6,092	£10,646	£12,223	£13,083	£47,912
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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