Flat L1 2 beds 2 baths

Crump Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£24,521

↗ 53%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

137%

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	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£9,451	£9,520	£9,601	£9,684	£9,774	£48,030
Profit Before Tax	£5,549	£5,705	£6,005	£6,312	£6,701	£30,272
Profit After Tax	£4,494	£4,621	£4,864	£5,113	£5,428	£24,521
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£8,994	£9,256	£13,616	£15,186	£16,106	£63,159
Return From Rental Income (%)	10%	10%	11%	11%	12%	53%
Total Net Return (%)	20%	20%	30%	33%	35%	137%

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