Flat L1 1 bed 1 bath

Crump Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£8,391

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£34,774

↗ 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	£10,128	£10,280	£10,537	£10,800	£11,124	£52,870
Total Expenses	£8,369	£8,430	£8,499	£8,569	£8,644	£42,511
Profit Before Tax	£1,759	£1,850	£2,038	£2,231	£2,480	£10,359
Profit After Tax	£1,425	£1,498	£1,651	£1,807	£2,009	£8,391
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£5,475	£5,670	£9,528	£10,873	£11,619	£43,165
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