Flat L4 1 bed 1 bath

Barlow Street, Liverpool L4

North West, England · L4

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£9,299

↗ 49%After 5 Years

Change In Property Value

After 5 Years

£15,455

↗ 26%After 5 Years

Return On Investment

130%

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	£7,200	£7,308	£7,491	£7,678	£7,908	£37,585
Total Expenses	£5,101	£5,157	£5,219	£5,281	£5,347	£26,104
Profit Before Tax	£2,100	£2,151	£2,272	£2,397	£2,561	£11,481
Profit After Tax	£1,701	£1,742	£1,840	£1,941	£2,075	£9,299
Change In Property Value	£1,800	£1,854	£3,501	£4,029	£4,271	£15,455
Net Return	£3,501	£3,596	£5,341	£5,971	£6,346	£24,755
Return From Rental Income (%)	9%	9%	10%	10%	11%	49%
Total Net Return (%)	18%	19%	28%	31%	33%	130%

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