Flat L8 1 bed 1 bath

Plaza Boulevard, Liverpool L8

North West, England · L8

Initial Investment

First Year

£18,100First Year

Profit From Rental Income

After 5 Years

£20,056

↗ 111%After 5 Years

Change In Property Value

After 5 Years

£14,683

↗ 26%After 5 Years

Return On Investment

192%

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	£9,900	£10,048	£10,300	£10,557	£10,874	£51,679
Total Expenses	£5,251	£5,312	£5,380	£5,450	£5,524	£26,919
Profit Before Tax	£4,649	£4,736	£4,919	£5,107	£5,350	£24,761
Profit After Tax	£3,765	£3,836	£3,985	£4,137	£4,333	£20,056
Change In Property Value	£1,710	£1,761	£3,326	£3,828	£4,058	£14,683
Net Return	£5,475	£5,598	£7,311	£7,965	£8,391	£34,739
Return From Rental Income (%)	21%	21%	22%	23%	24%	111%
Total Net Return (%)	30%	31%	40%	44%	46%	192%

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