Flat L1 4 beds 3 baths

Oldham Street, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£15,874

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£50,230

↗ 26%After 5 Years

Return On Investment

111%

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	£14,628	£14,847	£15,219	£15,599	£16,067	£76,360
Total Expenses	£11,199	£11,267	£11,347	£11,429	£11,519	£56,762
Profit Before Tax	£3,429	£3,580	£3,871	£4,170	£4,548	£19,598
Profit After Tax	£2,777	£2,900	£3,136	£3,377	£3,684	£15,874
Change In Property Value	£5,850	£6,026	£11,378	£13,095	£13,881	£50,230
Net Return	£8,627	£8,925	£14,514	£16,473	£17,565	£66,104
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	28%	30%	111%

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