Flat L5 0 beds 1 bath

Conway Street, Liverpool L5

North West, England · L5

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£523

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£18,031

↗ 26%After 5 Years

Return On Investment

84%

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	£5,316	£5,396	£5,531	£5,669	£5,839	£27,750
Total Expenses	£5,309	£5,363	£5,419	£5,477	£5,537	£27,105
Profit Before Tax	£7	£33	£111	£192	£302	£646
Profit After Tax	£6	£27	£90	£155	£245	£523
Change In Property Value	£2,100	£2,163	£4,084	£4,701	£4,983	£18,031
Net Return	£2,106	£2,190	£4,175	£4,856	£5,228	£18,554
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	22%	24%	84%

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