Flat L1 2 beds 2 baths

Hurst Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£50,200First Year

Profit From Rental Income

After 5 Years

£11,996

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£42,245

↗ 26%After 5 Years

Return On Investment

108%

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	£12,300	£12,485	£12,797	£13,117	£13,510	£64,208
Total Expenses	£9,737	£9,801	£9,875	£9,951	£10,033	£49,398
Profit Before Tax	£2,563	£2,683	£2,921	£3,165	£3,477	£14,810
Profit After Tax	£2,076	£2,174	£2,366	£2,564	£2,816	£11,996
Change In Property Value	£4,920	£5,068	£9,569	£11,013	£11,674	£42,245
Net Return	£6,996	£7,241	£11,936	£13,577	£14,490	£54,241
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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