Flat L1 1 bed 1 bath

Victoria Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£41,200First Year

Profit From Rental Income

After 5 Years

£8,277

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£34,517

↗ 26%After 5 Years

Return On Investment

104%

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	£10,056	£10,207	£10,462	£10,724	£11,045	£52,494
Total Expenses	£8,322	£8,383	£8,452	£8,522	£8,596	£42,275
Profit Before Tax	£1,734	£1,824	£2,010	£2,202	£2,449	£10,219
Profit After Tax	£1,404	£1,477	£1,628	£1,784	£1,984	£8,277
Change In Property Value	£4,020	£4,141	£7,819	£8,999	£9,539	£34,517
Net Return	£5,424	£5,618	£9,447	£10,782	£11,522	£42,794
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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