Flat L1 1 bed 1 bath

Roscoe Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£68,785First Year

Profit From Rental Income

After 5 Years

£19,714

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£58,202

↗ 26%After 5 Years

Return On Investment

113%

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	£16,944	£17,198	£17,628	£18,069	£18,611	£88,450
Total Expenses	£12,659	£12,730	£12,816	£12,904	£13,001	£64,111
Profit Before Tax	£4,285	£4,468	£4,812	£5,165	£5,610	£24,339
Profit After Tax	£3,471	£3,619	£3,898	£4,183	£4,544	£19,714
Change In Property Value	£6,779	£6,982	£13,184	£15,174	£16,084	£58,202
Net Return	£10,249	£10,601	£17,082	£19,357	£20,628	£77,917
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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