Flat L8 1 bed 1 bath

96 Moses Street, Liverpool L8

North West, England · L8

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£2,104

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£23,183

↗ 26%After 5 Years

Return On Investment

90%

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	£6,576	£6,675	£6,842	£7,013	£7,223	£34,328
Total Expenses	£6,228	£6,284	£6,344	£6,405	£6,469	£31,730
Profit Before Tax	£348	£390	£498	£608	£754	£2,598
Profit After Tax	£282	£316	£403	£492	£611	£2,104
Change In Property Value	£2,700	£2,781	£5,251	£6,044	£6,407	£23,183
Net Return	£2,982	£3,097	£5,655	£6,536	£7,018	£25,287
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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